Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - CONDOR HOSPITALITY TRUST, INC.Financial_Report.xls
EX-32.1 - EX-32.1 - CONDOR HOSPITALITY TRUST, INC.c545-20150331xex321.htm
EX-31.1 - EX-31.1 - CONDOR HOSPITALITY TRUST, INC.c545-20150331xex311.htm
EX-31.2 - EX-31.2 - CONDOR HOSPITALITY TRUST, INC.c545-20150331xex312.htm

 

 

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended March 31, 2015

 

OR

 

    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ______ to ______.

 

 

Commission file number: 001-34087

 

SUPERTEL HOSPITALITY, INC.

 

(Exact name of registrant as specified in its charter)

 

Maryland

(State or other jurisdiction of

incorporation or organization)

 

52-1889548

(IRS Employer

Identification Number)

1800 W. Pasewalk Ave. Ste. 200, Norfolk, NE 68701

(Address of principal executive offices)

 

Telephone number: (402) 371-2520

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    YES      NO  

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  YES      NO    

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer” and “large accelerated filer” in Rule 12b-2 of the Exchange Act.

Large accelerated filer 

Accelerated filer    

 

 

Non-accelerated filer  (Do not check if a smaller reporting company)

Small reporting company   

 

Indicate by check mark whether the registrant is a shell company (as described in Rule 12b-2 of the Exchange Act).YES    NO

As of April 30, 2015 there were 4,927,797 shares of common stock, par value $.01 per share, outstanding.

 

 

 

 


 

 

 

 

 

SUPERTEL HOSPITALITY, INC. AND SUBSIDIARIES

 

TABLE OF CONTENTS

 

 

 

 

 

 

 

 

 

 

       

Page

Number

 

 

 

 

Part I.

FINANCIAL INFORMATION

 

 

 

 

 

Item 1.

Financial Statements

 

 

 

 

 

 

Condensed Consolidated Balance Sheets as of March  31, 2015 and December 31, 2014

2

 

 

 

 

 

Condensed Consolidated Statements of Operations for the Three Months

Ended March 31, 2015 and 2014

3

 

 

 

 

 

Condensed Consolidated Statements of Cash Flows for the Three Months 

Ended March  31, 2015 and 2014

4

 

 

 

 

 

Notes to Consolidated Financial Statements      

5

 

 

 

 

Item 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations

27

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

47

 

 

 

Item 4.

Controls and Procedures

47

 

 

 

Part II.

OTHER INFORMATION

47

 

 

 

Item 5.

Other Information

47

 

 

 

Item 6.

Exhibits 

 

48

 

 

 

 

 

 

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS

 

SUPERTEL HOSPITALITY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited - in thousands, except per share and share data)

 

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

March 31,

 

December 31,

 

 

2015

 

2014

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

Investments in hotel properties

 

$

157,154 

 

$

157,174 

Less accumulated depreciation

 

 

63,862 

 

 

62,810 

 

 

 

93,292 

 

 

94,364 

Cash and cash equivalents

 

 

320 

 

 

173 

Accounts receivable, net of allowance for doubtful accounts of $8 and $25

 

 

1,397 

 

 

1,190 

Prepaid expenses and other assets

 

 

5,312 

 

 

4,262 

Deferred financing costs, net

 

 

1,399 

 

 

1,637 

Investment in hotel properties, held for sale, net

 

 

37,880 

 

 

44,818 

 

 

$

139,600 

 

$

146,444 

LIABILITIES AND EQUITY

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

7,793 

 

$

6,666 

Derivative liabilities, at fair value

 

 

15,514 

 

 

20,337 

Debt related to hotel properties held for sale

 

 

21,162 

 

 

26,710 

Long-term debt

 

 

64,532 

 

 

65,977 

 

 

 

109,001 

 

 

119,690 

Redeemable preferred stock

 

 

 

 

 

 

10% Series B, 800,000 shares authorized; $.01 par value, 332,500 shares outstanding, liquidation preference of $8,312

 

 

7,662 

 

 

7,662 

EQUITY

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

Preferred stock,  40,000,000 shares authorized;

 

 

 

 

 

 

8% Series A, 2,500,000 shares authorized, $.01 par value, 803,270 shares outstanding, liquidation preference of $8,033

 

 

 

 

6.25% Series C, 3,000,000 shares authorized, $.01 par value, 3,000,000 shares outstanding, liquidation preference of $30,000

 

 

30 

 

 

30 

Common stock, $.01 par value, 200,000,000 shares authorized; 4,923,847 and 4,692,965 shares outstanding

 

 

49 

 

 

47 

Additional paid-in capital

 

 

138,293 

 

 

137,900 

Accumulated deficit

 

 

(115,814)

 

 

(118,983)

Total shareholders' equity

 

 

22,566 

 

 

19,002 

Noncontrolling interest

 

 

 

 

 

 

Noncontrolling interest in consolidated partnership, redemption value $1,139 and $25

 

 

371 

 

 

90 

Total equity

 

 

22,937 

 

 

19,092 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

$

139,600 

 

$

146,444 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated financial statements.

 

2

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

SUPERTEL HOSPITALITY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(Unaudited - in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

 

2015

 

 

2014

 

REVENUES

 

 

 

 

 

 

 

Room rentals and other hotel services

 

$

12,346 

 

$

11,291 

 

EXPENSES

 

 

 

 

 

 

 

Hotel and property operations

 

 

9,988 

 

 

9,823 

 

Depreciation and amortization

 

 

1,480 

 

 

1,603 

 

General and administrative

 

 

1,385 

 

 

985 

 

Terminated equity transactions

 

 

 

 

69 

 

 

 

 

12,853 

 

 

12,480 

 

LOSS BEFORE NET GAIN (LOSS) ON DISPOSITIONS OF ASSETS, OTHER INCOME, INTEREST EXPENSE AND INCOME TAXES

 

 

(507)

 

 

(1,189)

 

Net gain (loss) on dispositions of assets

 

 

13 

 

 

(25)

 

Unrealized derivative gain

 

 

4,823 

 

 

2,115 

 

Other income

 

 

95 

 

 

31 

 

Interest expense

 

 

(1,527)

 

 

(1,729)

 

Loss on debt extinguishment

 

 

(7)

 

 

(9)

 

Impairment

 

 

(777)

 

 

119 

 

EARNINGS (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

 

 

2,113 

 

 

(687)

 

Income tax expense

 

 

 

 

 

EARNINGS (LOSS) FROM  CONTINUING OPERATIONS

 

 

2,113 

 

 

(687)

 

Gain from discontinued operations, net of tax

 

 

1,337 

 

 

182 

 

NET EARNINGS (LOSS)

 

 

3,450 

 

 

(505)

 

Loss (earnings) attributable to noncontrolling interest

 

 

(281)

 

 

 

NET EARNINGS (LOSS) ATTRIBUTABLE TO CONTROLLING INTERESTS

 

 

3,169 

 

 

(504)

 

Preferred stock dividends - undeclared

 

 

(891)

 

 

(847)

 

NET EARNINGS (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS

 

$

2,278 

 

$

(1,351)

 

NET EARNINGS (LOSS) PER COMMON SHARE- BASIC AND DILUTED

 

 

 

 

 

 

 

EPS from continuing operations - Basic

 

$

0.23 

 

$

(0.53)

 

EPS from discontinued operations - Basic

 

$

0.25 

 

$

0.06 

 

EPS Basic - Total

 

$

0.48 

 

$

(0.47)

 

EPS Diluted - Total

 

$

(0.09)

 

$

(0.47)

 

AMOUNTS ATTRIBUTABLE TO COMMON SHAREHOLDERS

 

 

 

 

 

 

 

Income from continuing operations, net of tax

 

$

1,088 

 

$

(1,533)

 

Discontinued operations, net of tax

 

 

1,190 

 

 

182 

 

Net earnings (loss) attributable to common shareholders

 

$

2,278 

 

$

(1,351)

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated financial statements.

 

3

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

SUPERTEL HOSPITALITY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS

(Unaudited - in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31,

 

 

 

2015

 

 

2014

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net earnings (loss)

 

$

3,450 

 

$

(505)

Adjustments to reconcile net earnings (loss) to net cash

 

 

 

 

 

 

provided (used) by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

1,480 

 

 

1,676 

Amortization of deferred financing costs

 

 

237 

 

 

292 

Amortization of debt discount

 

 

 

 

17 

Gain on dispositions of assets

 

 

(950)

 

 

(142)

Stock-based compensation expense

 

 

49 

 

 

Provision for impairment loss

 

 

732 

 

 

(29)

Unrealized gain on derivative instruments

 

 

(4,823)

 

 

(2,115)

Amortization of warrant issuance cost

 

 

14 

 

 

14 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Increase in assets

 

 

(1,072)

 

 

(388)

Increase in liabilities

 

 

1,120 

 

 

993 

Net cash provided (used) by operating activities

 

 

237 

 

 

(179)

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

Additions to hotel properties

 

 

(786)

 

 

(381)

Proceeds from disposal of hotel assets

 

 

7,342 

 

 

981 

Net cash provided by investing activities

 

 

6,556 

 

 

600 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

Deferred financing costs

 

 

 

 

(47)

Principal payments on long-term debt

 

 

(7,505)

 

 

(1,750)

Payments on revolving debt

 

 

(7,036)

 

 

(5,422)

Proceeds from revolving debt

 

 

7,548 

 

 

7,153 

Proceeds from common stock issued

 

 

346 

 

 

Net cash used in financing activities

 

 

(6,646)

 

 

(66)

Increase in cash and cash equivalents

 

 

147 

 

 

355 

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

 

 

173 

 

 

45 

CASH AND CASH EQUIVALENTS, END OF PERIOD

 

$

320 

 

$

400 

SUPPLEMENTAL CASH FLOW INFORMATION

 

 

 

 

 

 

Interest paid, net of amounts capitalized

 

$

1,485 

 

$

1,797 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated financial statements.

 

4

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

General

 

Supertel Hospitality, Inc. (SHI) was incorporated in Virginia on August 23, 1994We reincorporated in Maryland on November 19, 2014. SHI is a self-administered real estate investment trust (REIT) for federal income tax purposes.

 

SHI, through its wholly owned subsidiaries, Supertel Hospitality REIT Trust and E&P REIT Trust (collectively, the “Company”) owns a controlling interest in Supertel Limited Partnership (“SLP”) and E&P Financing Limited Partnership (“E&P LP”). The Company owns 52 properties as follows:

 

·

All of the Company’s interests in 43 properties with the exception of furniture, fixtures and equipment on 38 properties held by TRS Leasing, Inc. and its subsidiaries are held directly or indirectly by E&P LP, SLP or Solomon’s Beacon Inn Limited Partnership (SBILP) (collectively, the “Partnerships”).

·

The Company’s interests in nine properties are held directly by either SPPR-Hotels, LLC (SHLLC), SPPR-South Bend, LLC (SSBLLC), BMI Alexandria, LLC (BAL) or SPPR-Dowell, LLC (SDLLC).  

SHI, through Supertel Hospitality REIT Trust, is the sole general partner in SLP and at March 31, 2015, owned approximately 93% of the partnership interests in SLPSLP is the general partner in SBILP.  At March 31, 2015,  SLP and SHI owned 99% and 1% interests in SBILP, respectively, and SHI owned 100% of Supertel Hospitality Management, Inc, SPPR Holdings, Inc. (SPPRHI), BMI Alexandria Holdings, Inc. (BAHI) and SPPR-Dowell Holdings, Inc. (SDHI). SLP and SPPRHI owned 99% and 1% of SHLLC, respectively, SLP and BAHI owned 99% and 1% of BAL, respectively, SLP owned 100% of SSBLLC and SLP and SDHI owned 99% and 1% of SDLLC, respectivelyReferences to “we”, “our”, and “us”, herein refer to Supertel Hospitality, Inc., including as the context requires, its direct and indirect subsidiaries.

 

As of March 31, 2015, the Company owned 52 limited service hotels, 46 of which are included in continuing operations.  All of the hotels are leased to our wholly owned taxable REIT subsidiary, TRS Leasing, Inc. (“TRS”), and its wholly owned subsidiaries (collectively “TRS Lessee”), and are managed by eligible independent contractors: Hospitality Management Advisors, Inc. (“HMA”), Strand Development Company, LLC (“Strand”), Kinseth Hotel Corporation (“Kinseth”) and Cherry Cove Hospitality Management, LLC (“Cherry Cove”). 

 

HMA manages 15 Company hotels in Arkansas, Louisiana, Kentucky, Indiana, Virginia and Florida.  Strand manages the Company’s five economy extended-stay hotels in Georgia and South Carolina as well as 12 additional Company hotels located in Georgia, Maryland, North Carolina, Pennsylvania, Tennessee, Virginia, and West Virginia.  Kinseth manages 19 Company hotels in seven states primarily in the Midwest. Cherry Cove manages one Company hotel in Maryland.  Currently, each of the management agreements with HMA, Strand and Kinseth expires on May 31, 2015, and the management agreement with Cherry Cove expires on May 24, 2015. The management agreements renew for additional terms of one year unless either party to the agreement gives the other party written notice of termination at least 90 days before the end of a term. The Company issued written notices and is currently in negotiations with the management companies regarding terms of the agreements.

 

Each of HMA, Strand, Kinseth, and Cherry Cove receives a monthly management fee with respect to the hotels they manage equal to 3.5% of the gross hotel revenue and 2.25% of hotel net operating income (“NOI”).  NOI is equal to gross hotel income less operating expenses (exclusive of management fees, certain insurance premiums and employee bonuses, and personal and real property taxes).

 

The management agreements generally require TRS Lessee to fund debt service, working capital needs, capital expenditures and third-party operating expenses for the management companies excluding those expenses

 

 

5

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

not related to the operation of the hotels. TRS Lessee is responsible for obtaining and maintaining insurance policies with respect to the hotels.

 

The hotel industry is seasonal in nature. Generally, occupancy rates, revenues and operating results for hotels operating in the geographic areas in which we operate are greater in the second and third quarters of the calendar year than in the first and fourth quarters, with the exception of our hotel located in Florida, which experiences peak demand in the first and fourth quarters of the year.

 

Consolidated Financial Statements

 

The Company has prepared the condensed consolidated balance sheet as of March 31, 2015, the condensed consolidated statements of operations for the three months ended March 31, 2015 and 2014, and the condensed consolidated statements of cash flows for the three months ended March 31,  2015 and 2014 without audit, in conformity with U. S. generally accepted accounting principles (GAAP).  In the opinion of management, all necessary adjustments (which include only normal recurring adjustments) have been made to present fairly the financial position as of March 31, 2015 and the results of operations and cash flows for all periods presented.  Balance sheet data as of December 31, 2014 has been derived from the audited consolidated financial statements as of that date. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reported period.  Actual results could differ from those estimates.

 

Certain information and footnote disclosures, normally included in financial statements prepared in accordance with U.S. GAAP, have been condensed or omitted, although management believes that the disclosures are adequate to make the information presented not misleading.  These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.  The results of operations for the three months ended March 31, 2015 are not necessarily indicative of the operating results for the full year.

 

Recent Accounting Pronouncements

 

In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update ("ASU") No. 2014-09, Revenue from Contracts with Customers, which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The ASU will replace most existing revenue recognition guidance in GAAP when it becomes effective. The new standard is effective for the Company on January 1, 2017. Early application is not permitted. The standard permits the use of either the retrospective or cumulative effect transition method. The Company is evaluating the effect that ASU No. 2014-09 will have on its consolidated financial statements and related disclosures. The Company has not yet selected a transition method nor has it determined the effect of the standard on its ongoing financial reporting.

 

In April 2015, the FASB issued ASU No. 2015-03, Simplifying the Presentation of Debt Issuance Costs, which requires debt issuance costs to be presented in the balance sheet as a direct deduction from the associated debt liability. Currently, debt issuance costs are recorded as an asset and amortization of these deferred financing costs is recorded in interest expense. Under the new standard, debt issuance costs will continue to be amortized over the life of the debt instrument and amortization will continue to be recorded in interest expense. The new standard is effective for the Company on January 1, 2016 and will be applied on a retrospective basis. The Company is currently evaluating the effect that ASU 2015-03 will have on its consolidated financial statements and related disclosures.

 

 

 

 

6

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

Derivative Liabilities 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31

 

December 31,

 

2015

 

2014

Series C preferred embedded derivative

$

10,921 

 

$

13,804 

Warrant derivative

 

4,593 

 

 

6,533 

Derivative liabilities, at fair value

$

15,514 

 

$

20,337 

 

 

 

 

 

 

Series C Convertible Preferred Stock and Warrants

 

The conversion feature embedded in the Series C convertible preferred stock was evaluated, and it was determined that the conversion feature should be bifurcated from its host instrument and accounted for as a freestanding derivative. In addition the common stock warrants issued with the Series C convertible preferred stock were also determined to be freestanding derivatives.

 

The amendment to the Company’s articles of incorporation, setting forth the terms of the Series C convertible preferred stock, the host instrument, includes an antidilution provision that requires an adjustment in the common stock conversion ratio should subsequent issuances of the Company’s common stock be issued below the instruments’ original conversion price of $8.00 per share. Accordingly we bifurcated the embedded conversion feature which is shown as a derivative liability recorded at fair value on the accompanying consolidated balance sheets as of March 31, 2015 and December 31, 2014. As a result of a subscription rights offering by the Company which concluded on June 6, 2014, the conversion price of the Series C convertible stock, pursuant to its terms, was adjusted to $1.60, the exercise price of the subscription rights for a share of common stock. The antidilution provision continues to be in effect, and treatment of the embedded conversion feature as a derivative liability remains unchanged.

 

The agreement setting forth the terms of the common stock warrants issued to the holders of the Series C convertible preferred stock also includes an antidilution provision that requires a reduction in the warrants exercise price of $9.60 should the conversion ratio of the Series C convertible preferred stock be adjusted due to antidilution provisions.    Accordingly, the warrants do not qualify for equity classification, and, as a result, the fair value of the derivative is shown as a derivative liability on the accompanying consolidated balance sheets as of March 31,  2015 and December 31, 2014. As a result of a subscription rights offering by the Company which concluded on June 6, 2014, the exercise price of the warrants for a share of common stock was adjusted to $1.92,  equal to 120% of the adjusted conversion price of the Series C convertible preferred stock. The antidilution provision remains in effect, and treatment of the warrants as a derivative liability remains unchanged.

 

Fair Value Measurements

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.  Fair value measurements are utilized to determine the value of certain liabilities, to perform impairment assessments, and for disclosure purposes.  In February 2012 the Company issued financial instruments with features that were determined to be derivative liabilities, and as a result must be measured at fair value on a recurring basis under Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) 820-10 Fair Value Measurements and Disclosures – Overall.  In addition we apply the fair value provisions of ASC 820-10-35 Fair Value Measurements and Disclosures – Overall – Subsequent Measurement, for our nonfinancial assets which include our held for sale hotels, and the disclosure of the fair value of our debt.

 

 

 

7

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.

 

Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability. Level 2 inputs may include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, as well as inputs other than quoted prices that are observable for the asset or liability such as interest rates and yield curves that are observable at commonly quoted intervals.

 

Level 3 nonfinancial asset valuations use unobservable inputs that reflect our assumptions about the assumptions that market participants would use in pricing the asset or liability.  We develop these inputs based on the best information available, including our own data. Financial asset and liability valuation inputs include unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the liability; this includes pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.

 

Nonfinancial assets

 

Nonfinancial asset fair value measurements are discussed below in the note “Impairment Losses.”

 

Financial instruments

 

As of March 31, 2015 and December 31, 2014, the fair value of the derivative liabilities in connection with the February 2012 issuance was determined by the Monte Carlo simulation method.  The Monte Carlo simulation method is a generally accepted statistical method used to generate a defined number of stock price paths in order to develop a reasonable estimate of the range of future expected stock prices of the Company and its peer group and minimizes standard error.

 

The fair value of the Company’s financial liabilities carried at fair value and measured on a recurring basis as of March 31, 2015 and December 31, 2014 are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value at

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

Level 1

 

Level 2

 

Level 3

Series C preferred embedded derivative

 

 

10,921 

 

$

 

$

 

$

10,921 

Warrant derivative

 

 

4,593 

 

 

 

 

 

 

4,593 

Derivative liabilities, at fair value

 

$

15,514 

 

$

 

$

 

$

15,514 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value at

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

Level 1

 

Level 2

 

Level 3

Series C preferred embedded derivative

 

$

13,804 

 

$

 

$

 

$

13,804 

Warrant derivative

 

 

6,533 

 

 

 

 

 

 

6,533 

Derivative liabilities, at fair value

 

 

20,337 

 

$

 

$

 

$

20,337 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

There were no transfers between levels during the three months ended March 31, 2015 and the twelve months ended December 31, 2014.

 

 

 

8

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

The following table presents a reconciliation of the beginning and ending balances of items measured at fair value on a recurring basis in the table above that used significant unobservable inputs (Level 3), and the realized and unrealized (gains) losses recorded in the Consolidated Statement of Operations in Derivative gain  (loss) during that period (in thousands): 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ending

 

 

Three Months Ending

 

 

 

March 31, 2015

 

 

March 31, 2014

 

 

 

Series C

 

 

 

 

 

Convertible

 

 

 

 

 

Series C

 

 

 

 

 

Convertible

 

 

 

 

 

 

preferred

 

 

 

 

 

loan

 

 

 

 

 

preferred

 

 

 

 

 

loan

 

 

 

 

 

 

embedded

 

 

Warrant

 

 

embedded

 

 

 

 

 

embedded

 

 

Warrant

 

 

embedded

 

 

 

 

 

 

derivative

 

 

derivative

 

 

derivative

 

 

Total

 

 

derivative

 

 

derivative

 

 

derivative

 

 

Total

Fair value, beginning of period

 

$

13,804 

 

$

6,533 

 

$

 

$

20,337 

 

$

3,761 

 

$

2,146 

 

$

 

$

5,907 

Net unrealized (gains) losses on derivatives

 

 

(2,883)

 

 

(1,940)

 

 

 

 

(4,823)

 

 

(1,210)

 

 

(905)

 

 

 

 

(2,115)

Purchases and issuances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

151 

 

 

151 

Sales and settlements, included in derivative gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross transfers in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross transfers out

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value, end of period

 

$

10,921 

 

$

4,593 

 

$

 

$

15,514 

 

$

2,551 

 

$

1,241 

 

$

151 

 

$

3,943 

Changes in realized (gains) losses, included in income on instruments held at end of period

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

Changes in unrealized (gains) losses, included in income on instruments held at end of period

 

$

(2,883)

 

$

(1,940)

 

$

 

$

(4,823)

 

$

(1,210)

 

$

(905)

 

$

 

$

(2,115)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Company estimates the fair value of its fixed rate debt by discounting the future cash flows of each instrument at estimated market rates or credit spreads consistent with the maturity of the debt obligation with similar credit policies. Credit spreads take into consideration general market conditions and maturity. The inputs utilized in estimating the fair value of debt are classified in Level 2 of the hierarchy. The carrying value and estimated fair value of the Company’s debt as of March 31, 2015 and December 31, 2014 are presented in the table below (in thousands):

 

 

 

9

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying Value

 

Estimated Fair Value

 

 

March 31,

 

December 31,

 

March 31,

 

December 31,

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Held for use

 

$

64,532 

 

$

65,977 

 

$

64,089 

 

$

65,962 

Held for sale

 

 

21,162 

 

 

26,710 

 

 

21,354 

 

 

26,376 

Total

 

$

85,694 

 

$

92,687 

 

$

85,443 

 

$

92,338 

 

 

Hotel Dispositions

 

Effective October 1, 2014, the Company adopted ASU Update No. 2014-08 concerning the classification and reporting of discontinued operations. This amendment defines discontinued operations as a component of an entity that represents a strategic shift that has (or will have) a major effect on an entity’s operations and financial results. As a result of the adoption of ASU Update No. 2014-08, we anticipate that most of our hotel dispositions will not be classified as discontinued operations as most will not fit this description.

 

For transactions that have been classified as held for sale or as discontinued operations for periods prior to adoption of ASU 2014-08, the Company will continue to present the operating results as discontinued operations in the statements of operations for all applicable periods presented.

 

Sold Hotels - Continuing Operations

 

On March 19, 2015 the Company closed on the sale of a Sleep Inn in Omaha, Nebraska, to an unaffiliated buyer for a gross sales price of $2.9 million, with no gain on the sale and reduction of the Company’s mortgage debt of $2.5 million. The operating results of this hotel are included in earnings from continuing operations.  

 

Sold Hotels - Discontinued Operations

 

The operating results of the three hotels below which were sold are included in gain/loss from discontinued operations, net of tax as shown in the condensed consolidated statement of operations for the three months ended March 31, 2015 and 2014.

 

On January 15, 2015 the Company closed on the sale of a Super 8 in West Plains, Missouri to an unaffiliated buyer for a gross sales price of $1.5 million, with a gain on sale of $0.9 million and reduction of the Company’s mortgage debt of $1.4 million.

 

On January 29, 2015 the Company closed on the sale of a Super 8 in Green Bay, Wisconsin, to an unaffiliated buyer for a gross sales price of $2.2 million, with no gain on the sale and reduction of the Company’s mortgage debt of $1.5 million.

 

On March 16, 2015 the Company closed on the sale of a Super 8 in Columbus, Georgia, to an unaffiliated buyer for a gross sales price of $0.9 million, with no gain on the sale and reduction of the Company’s mortgage debt of $0.9 million.

 

Hotels Held For Sale

 

The two hotels classified as held for sale in the first quarter of 2015 are the Comfort Inn and the Days Inn in Alexandria, Virginia. The operating results of the Comfort Inn and Days Inn hotels are $(120,348) and$(980,494) 

 

 

10

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

for March 31, 2015 and $(220,178) and $(123,042) for March 31, 2014.  The Days Inn operating results for March 31, 2015 include an impairment expense of $0.9 million,  which was recognized as of March 31, 2015 upon the hotel’s classification as held for sale. Earnings attributable to noncontrolling interest from the two hotels for the three months ended March 31, 2015 and 2014 is approximately $(121,000) and $0, respectively.

 

A REIT will incur a 100% tax on the net gain derived from any sale or other disposition of property that the REIT holds primarily for sale to customers in the ordinary course of a trade or business. We do not believe any of our hotels were held primarily for sale in the ordinary course of our trade or business. However, if the Internal Revenue Service would successfully assert that we held such hotels primarily for sale in the ordinary course of our business, the gain from such sales could be subject to a 100% prohibited transaction tax.

 

Assets held for sale consisted of the following as of March 31, 2015 and December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

2015

 

2014

 

Continuing Operations (4)

Discontinued Operations (6)

Total
Held For Sale

 

Continuing Operations (4)

Discontinued Operations (10)

Total
Held For Sale

Land

5,523 
3,240 
8,763 

 

5,785 
4,103 
9,888 

Acquired below market lease intangibles

883 
883 

 

883 
883 

Buildings, improvements, vehicles

20,588 
12,358 
32,946 

 

21,031 
18,086 
39,117 

Furniture and Equipment

3,566 
2,336 
5,902 

 

3,462 
3,860 
7,322 

Construction-in-progress

44 
(2)
42 

 

202 
(2)
200 

Assets Held For Sale

29,721 
18,815 
48,536 

 

30,480 
26,930 
57,410 

Accumulated depreciation

(7,171)
(3,485)
(10,656)

 

(7,077)
(5,515)
(12,592)

Investment in hotel properties, net

22,550 
15,330 
37,880 

 

23,403 
21,415 
44,818 

 

 

 

 

 

 

 

 

The following table sets forth the components of discontinued operations for the three months ended March 31, 2015 and 2014. Discontinued operations include the results of operations for hotels sold in 2014 and the first quarter of 2015 (which were held for sale at December 31, 2014).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2015

 

2014

 

Revenues

 

$

1,752 

 

$

4,248 

 

Hotel and property operations expenses

 

 

(1,252)

 

 

(3,619)

 

Interest expense

 

 

(145)

 

 

(451)

 

Depreciation expense

 

 

 

 

(73)

 

Net gain on disposition of assets

 

 

937 

 

 

168 

 

Impairment loss

 

 

45 

 

 

(91)

 

Gain from discontinued operations, net of tax

 

$

1,337 

 

$

182 

 

Loss attributable to noncontrolling interest

 

 

(147)

 

 

 

Net earnings attributable to controlling interests

 

$

1,190 

 

$

182 

 

 

 

 

 

 

 

 

 

Capital Expenditures

 

$

27 

 

$

93 

 

 

 

 

 

 

 

 

 

 

 

 

 

11

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

Earnings Per Share

 

Basic earnings per share (“EPS”) is computed by dividing earnings available to common shareholders by the weighted average number of common shares outstanding. Diluted EPS is computed after adjusting the numerator and denominator of the basic EPS computation for the effects of dilutive potential common shares outstanding during the period, if any. The effects include adjustments to the numerator for any change in fair market value attributed to the derivative liabilities (related to the Series C convertible preferred stock and warrants, and the convertible loan) during the period the convertible securities are dilutive. The computation of basic and diluted earnings per common share is presented below:

 

 

12

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

(dollars in thousands, except per share data)

 

March 31,

 

 

2015

 

2014

Basic and Diluted Earnings per Share

 

 

 

 

 

 

Calculation: *

 

 

 

 

 

 

Numerator: basic

 

 

 

 

 

 

Net earnings (loss) attributable to common shareholders:

 

 

 

 

 

 

Continuing operations

 

$

1,088 

 

$

(1,533)

Discontinued operations

 

 

1,190 

 

 

182 

Net earnings (loss) attributable to common shareholders - total basic

 

$

2,278 

 

$

(1,351)

Numerator: diluted

 

 

 

 

 

 

Net earnings (loss) attributable to common shareholders:

 

 

 

 

 

 

Continuing operations

 

$

1,088 

 

$

(1,533)

Preferred stock dividend

 

 

507 

 

 

Derivative Liability change in fair market value

 

 

(4,823)

 

 

Total continuing operations

 

 

(3,228)

 

 

(1,533)

Discontinued operations

 

 

1,190 

 

 

182 

Net loss attributable to common shareholders - total diluted

 

$

(2,038)

 

$

(1,351)

Denominator:

 

 

 

 

 

 

Weighted average number of common shares - basic

 

 

4,747,012 

 

 

2,892,348 

Restricted stock

 

 

1,115 

 

 

Series C Convertible Preferred stock

 

 

18,750,000 

 

 

Warrants - Employees

 

 

8,031 

 

 

Weighted average number of common shares - diluted

 

 

23,506,158 

 

 

2,892,348 

Basic and Diluted  Earnings

 

 

 

 

 

 

Per Common Share:

 

 

 

 

 

 

Net earnings (loss) attributable to common shareholders

 

 

 

 

 

 

per weighted average common share:

 

 

 

 

 

 

Continuing operations - basic

 

$

0.23 

 

$

(0.53)

Discontinued operations - basic

 

 

0.25 

 

 

0.06 

Total - Basic EPS

 

$

0.48 

 

$

(0.47)

Continuing operations - diluted

 

$

(0.14)

 

$

(0.53)

Discontinued operations - diluted

 

 

0.05 

 

 

0.06 

Total - Diluted EPS

 

$

(0.09)

 

$

(0.47)

 

 

 

 

 

 

 

 

* The loss (earnings) attributable to noncontrolling interest is allocated between continuing and discontinued operations for the purpose of the EPS calculation. Long Term Incentive Plan (“LTIP”) and common operating units of SLP have been omitted from the denominator for the purpose of computing diluted earnings per share since the effect of including these amounts in the numerator and denominator would have no impact.

 

Potentially dilutive common shares, if any, have been excluded from the denominator if they are antidilutive to net earnings (loss) attributable to common shareholders. The number of weighted average shares of common stock for the three months ended March 31, 2015 is significantly higher than the outstanding shares at

 

 

13

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

March 31, 2014 due to the issuance of common stock from the rights offering during the last month of the second quarter of 2014.

 

The following table summarizes the weighted average of potentially dilutive securities that have been excluded from the denominator for the purpose of computing diluted earnings per share:

 

 

 

 

 

 

 

 

 

Three months ended

 

March 31,

 

2015

 

2014

Outstanding stock options

8,750 

 

17,563 

Unvested stock awards outstanding

969 

 

11,049 

Warrants - Employees

138,556 

 

Common operating units *

97,008 

 

97,008 

LTIP Units *

219,298 

 

Warrants

3,750,000 

 

3,750,000 

Series C preferred stock

 

3,750,000 

Convertible debt

 

1,307,190 

Total potentially dilutive securities excluded from the denominator

4,214,581 

 

8,932,810 

 

 

 

 

 

 

 

 

 

 

* LTIP and common operating units of SLP have been omitted from the denominator for the purpose of computing diluted earnings per share since the effect of including these amounts in the numerator and denominator would have no impact.

 

 

Debt Financing

 

A summary of the Company’s long term debt as of March 31, 2015 is as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

Interest

 

Fixed Rate Debt

 

Balance

Rate

Maturity

 

 

 

 

 

 

 

Lender

 

 

 

 

 

 

Great Western Bank

 

$

8,398 
4.50 

%

6/2015

GE Capital Franchise Finance LLC

 

 

7,757 
7.17 

%

12/2015

Citigroup Global Markets Realty Corp

 

 

11,759 
5.97 

%

11/2015

GE Capital Franchise Finance LLC

 

 

4,007 
4.75 

%

2/2018

Middle Patent Capital, LLC

 

 

8,300 
12.50 

%

6/2015

GE Capital Franchise Finance LLC

 

 

11,207 
7.17 

%

2/2017

Cantor

 

 

5,908 
4.25 

%

11/2017

Morgan Stanley

 

 

28,358 
5.83 

%

12/2017

Total fixed rate debt

 

$

85,694 

 

 

 

Less: debt associated with hotel properties held for sale

 

 

21,162 

 

 

 

Total long-term debt

 

$

64,532 

 

 

 

 

 

 

 

 

 

 

 

 

 

14

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

On January 15, 2015, the Company sold a Super 8 in West Plains, Missouri (49 rooms) for gross sale proceeds of $1.5 million. Net proceeds were used to pay off the associated loan with Great Western Bank.

On January 29, 2015, the Company sold a Super 8 in Green Bay, Wisconsin (83 rooms) for gross sale proceeds of $2.2 million.  Net proceeds were used to pay off the associated debt with GE and reduce the balance of the revolving credit facility with Great Western Bank.

On February 17, 2015, the maturity date of the Company’s $7.8 million GE loan was extended to December 15, 2015. A required principal payment of $0.3 million was paid on the loan in February 2015.

On March 16, 2015, the Company sold a Super 8 in Columbus, Georgia (74 rooms) for gross sale proceeds of $0.9 million. Net proceeds were used to pay off the associated loan with GE.

On March 19, 2015, the Company sold a Sleep Inn in Omaha, Nebraska (90 rooms) for gross sale proceeds of $2.9 million. Net proceeds were used to pay off the associated loan with Elkhorn Valley Bank.

At March 31, 2015, the Company had long-term debt of $64.5 million associated with assets held for use, consisting of notes and mortgages payable, with a weighted average term to maturity of 1.9 years and a weighted average fixed interest rate of 5.8%. The Company has no variable interest rate loans as of March 31, 2015. Debt is classified as held for use if the properties collateralizing it are not held for sale. Debt is classified as held for sale if the properties collateralizing it are held for sale. Debt associated with assets held for sale is classified in the table below as due within the next year irrespective of whether the notes and mortgages evidencing such debt mature within the next year. Aggregate annual principal payments on debt associated with assets held for use for the remainder of 2015 and thereafter, and debt associated with assets held for sale, are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held For Sale

 

Held For Use

 

TOTAL

Remainder of 2015

 

$

21,162 

 

$

19,237 

 

$

40,399 

2016

 

 

 

 

2,150 

 

 

2,150 

2017

 

 

 

 

42,721 

 

 

42,721 

2018

 

 

 

 

424 

 

 

424 

2019

 

 

 

 

 

 

Thereafter

 

 

 

 

 

 

 

 

$

21,162 

 

$

64,532 

 

$

85,694 

 

 

 

 

 

 

 

 

 

 

 

At March 31, 2015 the Company had $40.4  million of principal due in 2015. Of this amount, $37.7 million of principal is due in 2015 pursuant to the notes and mortgages evidencing such debt. The remaining $2.7 million is associated with loans on assets held for sale and is not contractually due in 2015 unless the related assets are sold. The maturities comprising the $37.7 million consist of:

·

a  $7.8 million balance on a mortgage loan with GE Capital Franchise Finance LLC (“GE”);

·

a  $8.4 million balance on a revolving line of credit with Great Western Bank;

·

an $8.3 million balance on a mortgage loan with Middle Patent Capital, LLC;

·

a  $11.8 million balance on a mortgage loan with Citigroup Global Markets Realty Corp.; and

·

approximately $1.4 million of principal amortization on mortgage loans.

 

 

 

15

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

The maturity date on the $7.8 million GE loan has been extended to December 15, 2015 and a required principal payment of $0.3 million was paid on the loan in February, 2015. All of the GE loans are cross collateralized and the 13 assets securing the loans outstanding at March 31, 2015 are treated as a pool.  As of March 31, 2015, the Company had six GE hotel assets classified as held for sale. The required principal payment upon the sale of these six hotels is approximately $11.4 million. Upon sale the Company believes the net proceeds from the sale of these hotels will be sufficient to satisfy the debt with GE maturing in 2015.  In April of 2015, after the close of the first quarter of 2015, the Company sold two of the GE encumbered assets that were held for sale and $4.1 million of the sales proceeds were applied to the balance of the $7.8 million loan. If the four remaining hotels are not sold, the Company will attempt to refinance the debt with GE.

 

The $8.3 million loan with Middle Patent Capital, LLC is secured by two held for sale hotels located in Alexandria, Virginia.  On April 13, 2015, the Company entered into an agreement to sell these hotels for a purchase price of $19.0 million.  The sale is subject to completion of an inspection period without termination of the agreement by the purchaser and customary closing conditions.  If these hotels are sold pursuant to this agreement, the Company believes the net proceeds from the sale of these hotels will be sufficient to satisfy the debt with Middle Patent Capital, LLC maturing in 2015.  If the hotels are not sold pursuant to this agreement, the Company will attempt to refinance the debt with Middle Patent Capital, LLC or another lender.

 

The Company’s plan is to refinance the other debt maturing in 2015 with current or future lenders.

 

We are required to comply with certain financial covenants for some of our lenders.  As of March 31,  2015, we were in compliance with our financial covenants.  As a result, we are not in default of any of our loans.

 

Stock-Based Compensation

 

Non Vested Share Awards

 

On July 15, 2013, the Company granted share awards and stock options to an executive officer of the Company outside of the 2006 Stock Plan as an inducement material to the executive’s acceptance of employment. The share awards total 3,125 authorized but previously unissued shares of the Company’s common stock with a grant date price of $7.28. The shares vest based on continued employment of the executive, and the restrictions lapse in 33.3% increments on each of the first, second and third anniversaries of issuance. There were 2,084 and 3,125 unvested awards as of March 31, 2015 and 2014, respectively. The stock options entitle the executive to purchase 3,125 authorized but previously unissued shares of the Company’s common stock at an exercise price of $8.08 per share. The stock options have a four-year term and vest in equal one-third increments on each of the first, second and third anniversaries of issuance provided that the executive is employed by the Company on each such vesting date. The stock options and share awards will become fully vested in the event of a change of control of the company or upon the executive’s death or disability.

 

On March 2, 2015, the Company granted a warrant to an executive officer of the Company outside of the 2006 Stock Plan as an inducement material to the executive’s acceptance of employment. The warrant entitles the executive to purchase a total of 657,894 authorized but previously unissued shares of the Company’s common stock with a grant date price at (i) $1.52 per share (the adjusted closing bid price of the common stock on NASDAQ on March 2, 2015) if at least one-third but not more than one-half of the shares are purchased on or prior to March 17, 2015, and (ii) $1.92 per share for shares purchased after.  The warrant has a three-year term. The executive officer exercised the warrant in part to purchase 227,894 shares on March 11, 2015 at the price of $1.52 per share. The warrant remains exercisable for 430,000 shares at an exercise price of $1.92 per share. As of March 31, 2015, the total unrecognized compensation cost related to the warrants awarded on March 2, 2015 was $288,000, which is expected to be recognized over the next 35 months.

 

 

 

16

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

The Company records compensation expense for warrants based on the estimated fair value of the warrants on the date of grant using the Black-Scholes option-pricing model.  The Company uses historical data among other factors to estimate the expected price volatility, the expected warrant life, the dividend rate and expected forfeiture rate. The risk-free rate is based on the U.S. Treasury yield in effect at the time of grant for the estimated life of the warrant.  The following table summarizes the estimates used in the Black-Scholes option-pricing model related to the warrant grant and exercise prices of $1.52 and $1.92 grants:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$1.52 Grant

 

$1.92 Grant

 

 

March 2, 2015

 

March 2, 2015

Volatility

 

53.10 

%

 

78.60 

%

Expected dividend yield

 

0.00 

%

 

0.00 

%

Expected term (in days/years)

 

15 

days

 

3.00 

years

Risk free interest rate

 

0.02 

%

 

1.06 

%

 

 

 

 

 

 

 

 

On March 2, 2015, the Company granted an equity award of 5,263,152 long-term incentive plan units (“LTIP Units”), representing profit interests in the Company’s operating partnership.  The LTIP Units are earned on one-third increments upon the Company’s common stock achieving price per share milestones of $3.50,  $4.50 and $5.50 respectively.  Earned LTIP Units vest in March 2018, or earlier upon a change in control of the Company, and can be redeemed at the rate of one share of common stock for each eight earned LTIP Units for up to 657,894 of common shares.

 

As of March 31, 2015, the total unrecognized compensation cost related to the LTIP Units was $498,000, which is expected to be recognized over the next 35 months.

 

The Company records compensation expense for the LTIP based on the estimated fair value of the LTIP on the date of grant using the Monte Carlo simulation model.  The Company uses historical data among other factors to estimate the expected price volatility, the expected LTIP life, volume weighted average price and expected forfeiture rate. The risk-free rate is based on the U.S. Treasury yield in effect at the time of grant for the estimated life of the LTIP.  The following table summarizes the estimates used in the Monte Carlo option-pricing model related to the LTIP grant:

 

 

 

 

 

 

 

 

 

Grant Date

 

 

March 2, 2015

Volatility

 

 

75.5 

%

Weighted Average Price

 

$

1.53 

 

Expected term (in years)

 

 

3.0 

 

Risk free interest rate

 

 

1.06 

%

 

Investment Committee Share Compensation

 

The independent directors serving as members of the Investment Committee receive their monthly Investment Committee fees in the form of shares of the Company’s common stock issued quarterly under the 2006 Stock Plan, priced as the average of the closing price of the stock for the first 20 trading days for the calendar year.  The number of shares issued to the committee members for the three months ended March  31, 2015 and 2014 were 2,988 and 747, respectively. 

 

 

 

17

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

Share-Based Compensation Expense

 

The expense recognized in the condensed consolidated financial statements for the three months ended March 31, 2015 and 2014 for share-based compensation related to employees and directors was approximately $49,000 and $8,000, respectively.

 

Impairment Losses

 

Held for use

 

In accordance with FASB ASC 360-10-35 Property Plant and Equipment – Overall – Subsequent Measurement, the Company analyzes its assets for impairment when events or circumstances occur that indicate the carrying amount may not be recoverable. As part of this process, the Company utilizes a two-step analysis to determine whether a trigger event (within the meaning of ASC 360-10-35) has occurred with respect to cash flow of, or a significant adverse change in business climate for, its hotel properties. Quarterly and annually the Company reviews all of its held for use hotels to determine any property whose cash flow or operating performance significantly underperformed from budget or prior year, which the Company has set as a shortfall against budget or prior year as 15% or greater.

 

Each quarter we apply a second analysis on those properties identified in the 15% change analysis or which have had a trigger event. The analysis estimates the expected future cash flows to identify any property whose carrying amount potentially exceeded the recoverable value. In performing this analysis, the Company makes the following assumptions:

 

·

Holding periods range from three to five years for non-core assets, and ten years for those assets considered as core.

·

Cash flow from trailing twelve months for the individual properties multiplied by the holding period as noted above. The Company does not assume growth rates on cash flows as part of its step one analysis.

·

A revenue multiplier for the terminal value based on an average of historical sales from leading industry brokers of like properties was applied according to the assigned holding period.

 

During the three months ended March 31, 2015 no trigger events as described in ASC 360-10-35 occurred for any of our held for use hotels. The Company did record $0.1 million of recovery of previously recorded impairment loss on one hotel that was moved from held for sale to held for use at the end of the first quarter of 2014.

 

Held for sale

 

Level 3 inputs were used to determine impairment losses on properties held for sale. At March 31, 2015, there were 10 hotel properties that met the criteria for classification as held for sale. In accordance with ASU 2014-08 Presentation of Financial Statements and Property, Plant and Equipment Reporting Discontinued Operations and Disclosure of Disposals of Components of an Entity, in the Consolidated Statements of Operations, four of the held for sale hotels are reflected in continuing operations and six of the hotels are reflected in discontinued operations. The amount of impairment and recovery of previously recorded impairment recorded in the quarters ended March 31, 2015 and 2014 on properties classified as held for sale and sold is shown in the table below (in thousands):  

 

 

 

18

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ending March 31,

 

For the three months ending March 31,

 

 

2015

 

2014

 

 

Number of hotels

 

 

Impairment (loss) recovery

 

Number of hotels

 

 

Impairment (loss) recovery

Continuing Operations:

 

 

 

 

 

 

 

 

 

 

Held for Sale Hotels:

 

 

 

 

 

 

 

 

 

 

Impairment loss

 

 

$

(862)

 

 

$

Recovery of Impairment

 

 

 

 

 

 

Subtotal Held for Sale Hotels

 

 

$

(862)

 

 

$

Sold Hotels:

 

 

 

 

 

 

 

 

 

 

Impairment loss

 

 

 

 

 

 

Recovery of Impairment

 

 

 

85 

 

 

 

Subtotal Sold Hotels

 

 

$

85 

 

 

$

Net Impairment loss on Held for Sale and Sold Hotels Reported in Continuing Operations

 

 

$

(777)

 

 

$

Discontinued Operations:

 

 

 

 

 

 

 

 

 

 

Held for Sale Hotels:

 

 

 

 

 

 

 

 

 

 

Impairment loss

 

 

$

 

 

$

Recovery of Impairment

 

 

 

126 

 

 

 

Subtotal Held for Sale Hotels

 

 

$

126 

 

 

$

Sold Hotels:

 

 

 

 

 

 

 

 

 

 

Impairment loss

 

 

 

(117)

 

 

 

91 

Recovery of Impairment

 

 

 

36 

 

 

 

Subtotal Sold Hotels

 

 

$

(81)

 

 

$

91 

Net Impairment loss on Held for Sale and Sold Hotels Reported in Discontinued Operations

 

 

$

45 

 

 

$

91 

Total Net Impairment:

 

 

$

(732)

 

 

$

91 

 

 

 

 

 

 

 

 

 

 

 

 

In accordance with ASC 360-10-35 Property Plant and Equipment-Overall-Subsequent Measurement, the Company determines the fair value of an asset held for sale based on the estimated selling price less estimated selling costs. We engage independent real estate brokers to assist us in determining the estimated selling price using a market approach. The estimated selling costs are based on our experience with similar asset sales.

 

Income Taxes

We have provided a full valuation allowance against our deferred tax asset at March 31, 2015 and 2014, that results in no net deferred tax asset at March 31, 2015 and 2014 due to the uncertainty of realization (because of

 

 

19

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

historical operating losses). The TRS Lessee has estimated its income tax benefit using a combined federal and state rate of approximately 38%.  The TRS net operating loss carryforward from March 31, 2015 as determined for federal income tax purposes was approximately $20.8 million. The availability of such loss carryforward will begin to expire in 2022 through 2034.

The Company is completing an evaluation of the impact, of its recently completed subscription rights offering on its ability to fully utilize all of the net operating loss carryforwards. The Company believes the results of this analysis will likely indicate that a change in control event (as defined for tax purposes) occurred, and the Company will be limited in the use of its net operating loss carryforwards.

 

Noncontrolling Interest of Common Units in SLP

 

Noncontrolling interest in SLP represents the common units’ (“common units”) proportionate share of the equity in the operating partnership. The common units represent both the common operating units and the LTIP units. As of March 31, 2015 and 2014, the limited partners of SLP held 97,008 common operating units, representing approximately 0.1% of the partnership interest in SLP. In March 2015, the Company issued 5,263,152 of LTIP Units, which represent approximately 7.0% of the partnership interest in SLP.

 

Equity Reconciliation of Parent and Noncontrolling Interest

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

Common

 

 

Noncontrolling

 

 

Interest

Balance at December 31, 2014

$

90 

Common operating units

 

LTIP

 

277 

Balance at March 31, 2015

$

371 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

 

Series A preferred stock par value

 

Series C convertible stock par value

 

Common stock par value

 

Additional paid-in capital

 

Accumulated deficit

 

Net shareholders' equity

 

Noncontrolling interest in consolidated partnerships

 

Total equity

Balance at December 31, 2014

 

$

 

$

30 

 

$

47 

 

$

137,900 

 

$

(118,983)

 

$

19,002 

 

$

90 

 

$

19,092 

Stock-based compensation

 

 

 

 

 

 

 

 

49 

 

 

 

 

49 

 

 

 

 

49 

Issuance of common stock

 

 

 

 

 

 

 

 

344 

 

 

 

 

346 

 

 

 

 

346 

Net loss

 

 

 

 

 

 

 

 

 

 

3,169 

 

 

3,169 

 

 

281 

 

 

3,450 

Balance at March 31, 2015

 

$

 

$

30 

 

$

49 

 

$

138,293 

 

$

(115,814)

 

$

22,566 

 

$

371 

 

$

22,937 

 

 

 

 

 

20

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

Subscription Rights Offering

 

The Company concluded a subscription rights offering on June 6, 2014.  Each subscription right entitled its holder to purchase one share of common stock of the Company for $1.60 per share.  Subscription rights to purchase 1,787,204 shares of common stock were exercised for $2,859,526, of which $2,000,000 was paid by conversion of a loan owed by the Company to RES. The Company incurred issuance costs of $217,852.

 

Series B Redeemable Preferred Stock

 

At March 31, 2015  there were 332,500 shares of 10.0% Series B preferred stock outstanding. The shares were sold on June 3, 2008 for $25.00 per share and bear a liquidation preference of $25.00 per share. 

 

Dividends on the Series B preferred stock are cumulative and are payable quarterly in arrears on each March 31, June 30, September 30 and December 31, or, if not a business day, the next succeeding business day, at the annual rate of 10.0% of the $25.00 liquidation preference per share, equivalent to a fixed annual amount of $2.50 per share.  Dividends on the Series B preferred stock accrue whether or not the Company has earnings, whether or not there are funds legally available for the payment of such dividends, whether or not such dividends are declared and whether or not such dividends are prohibited by agreement. Commencing with dividends due on December 31, 2013, the Company suspended payment of dividends on its Series B preferred stock to preserve capital and improve liquidity. Accumulated but unpaid dividends on the Series B preferred stock will not bear interest. Accumulated but unpaid dividends are $1.2 million or  $3.75 per share as of March 31, 2015. These dividends are not reflected as an obligation on the balance sheet.  Holders of the Series B preferred stock generally have no voting rights. However, if the dividends on the Series B preferred stock are in arrears for six or more quarterly periods (whether or not consecutive), holders of the Series B preferred stock, voting together as a single class with all series of preferred stock for which like voting rights are exercisable, will be entitled to elect two directors. Currently the holders of the Series B preferred stock, voting as a single class with the Series A preferred Stock, have the right to elect two directors at the next annual shareholders’ meeting. The terms of such directors will end up to twelve months after all dividend arrearages have been paid. 

 

The Series B preferred stock will, with respect to dividend rights and rights upon the Company’s liquidation, dissolution or winding up, rank: (a) senior to the Company’s common stock, (b) senior to all classes or series of preferred stock issued by the Company and ranking junior to the Series B preferred stock with respect to dividend rights or rights upon the Company’s liquidation, dissolution or winding up, (c) on a parity with the Company’s Series A preferred stock and Series C convertible preferred stock and with all classes or series of preferred stock issued by the Company and ranking on a parity with the Series B preferred stock with respect to dividend rights or rights upon the Company’s liquidation, dissolution or winding up and (d)  junior to all of the Company’s existing and future indebtedness.

 

The Company will not pay any distributions, or set aside any funds for the payment of distributions, on its common shares, unless it has also paid (or set aside for payment) the full cumulative distributions on the preferred shares for the current and all past dividend periods. The Series B preferred stock has no stated maturity and is not subject to any sinking fund or mandatory redemption (except as described below).  

 

The Series B preferred stock was not redeemable prior to June 3, 2013, except in certain limited circumstances relating to the maintenance of the Company’s ability to qualify as a REIT as provided in the Company’s articles of incorporation or a change of control (as defined in the Company’s amendment to its articles of incorporation establishing the Series B preferred stock).  The Company may redeem the Series B preferred stock, in whole or in part, at any time or from time to time on or after June 3, 2013 for cash at a redemption price of $25.00 per share, plus all accrued and unpaid dividends. Also, upon a change of control, each outstanding share of the Company’s Series B preferred stock will be redeemed for cash at a redemption price of $25.00 per share, plus all

 

 

21

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

accrued and unpaid dividends. At March 31,  2015, no events have occurred that would lead the Company to believe redemption of the preferred stock, due to a change of control or failure to maintain its REIT qualification, is probable. 

 

Series A Preferred Stock

 

On December 30, 2005,  the Company offered and sold 1,521,258 shares of 8% Series A preferred stock.  At March  31,  2015, 803,270 shares of Series A preferred stock remained outstanding.  Dividends on the Series A preferred stock are cumulative and are payable monthly in arrears on the last day of each month, at the annual rate of 8% of the $10.00 liquidation preference per share, equivalent to a fixed annual amount of $.80 per share. The Company may redeem the Series A preferred stock, in whole or in part, at any time or from time to time for cash at a redemption price of $10.00 per share, plus all accrued and unpaid dividends. Commencing with dividends due on December 31, 2013, the Company suspended payment of dividends on its Series A preferred stock to preserve capital and improve liquidity. Unpaid dividends will accumulate and bear additional dividends at 8%, compounded monthly. Accumulated but unpaid dividends are $0.9 million, or $1.12 per share, as of March 31, 2015. These dividends are not reflected as an obligation on the balance sheet. Holders of the Series A preferred stock generally have no voting rights. However, if dividends on the Series A preferred stock are in arrears for six consecutive months or nine months (whether or not consecutive) in any twelve-month period, holders of the Series A preferred stock, voting together as a single class with all series of preferred stock for which like voting rights are exercisable, will be entitled to elect two directors. Currently the holders of the Series A preferred stock, voting as a single class with the Series B preferred stock, have the right to elect two directors at the next annual shareholders’ meeting. The terms of such directors will end up to twelve months after all dividend arrearages have been paid. 

 

The Series A preferred stock with respect to dividend rights and rights upon the Company’s liquidation, dissolution or winding up, ranks senior to all classes or series of the Company’s common stock, senior or on parity with all other classes or series of preferred stock and junior to all of the Company’s existing and future indebtedness. Upon liquidation all Series A preferred stock will be entitled to $10.00 per share plus accumulated but undeclared dividends. The Company will not pay any distribution, or set aside any funds for the payment of distributions, on its common shares unless it has also paid (or set aside for payment) the full cumulative distributions on the preferred shares for the current and all past dividend periods. The outstanding preferred shares do not have any maturity date, and are not subject to mandatory redemption.

 

The Company will not pay any distributions, or set aside any funds for the payment of distributions, on its common shares, unless it has also paid (or set aside for payment) the full cumulative distributions on the preferred shares for the current and all past dividend periods. The Series A preferred stock has no stated maturity and is not subject to any sinking fund or mandatory redemption.

 

Series C Convertible Preferred Stock and Warrants

 

The Company entered into a Purchase Agreement dated November 16, 2011 for the issuance and sale of Supertel’s Series C convertible preferred stock and warrants under a private transaction to RES. On January 31, 2012 at a special meeting, the shareholders of Supertel, by the requisite vote, approved the issuance and sale of up to 3,000,000 shares of the Series C convertible preferred stock of Supertel, shares of common stock of Supertel which may be issued upon conversion of the Series C convertible preferred stock, and warrants to purchase additional shares of common stock, to RES pursuant to the Purchase Agreement. In two closings on February 1, 2012 and February 15, 2012, the Company completed the sale to RES of 3,000,000 shares of Series C convertible preferred stock and warrants to purchase shares of common stock. 

 

Each of the 3,000,000 shares of Series C convertible preferred stock is convertible, in whole or in part, at RES’s option, at any time, but subject to RES’s beneficial ownership limitation, into the number of shares of

 

 

22

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

common stock equal to the $10.00 per share liquidation preference, divided by the conversion price then in effect.  As a result of the subscription rights offering concluded on June 6, 2014, the conversion price was adjusted downward from $8.00 to $1.60, equal to the public offering price of our common stock in the subscription rights offering. Pursuant to the terms of warrants held by RES to purchase up to 3,750,000 shares of common stock, the exercise price of the warrants was adjusted downward from $9.60 to $1.92 per share, equal to 120% of the adjusted conversion price of the Series C convertible preferred stock.    

 

Each share of Series C convertible preferred stock is entitled to a dividend of $0.625 per year payable in equal quarterly dividends. Each share of Series C convertible preferred stock has a liquidation preference of $10.00 per share, in cash, plus an amount equal to any accrued and unpaid dividends.  With respect to dividend rights and rights upon the Company’s liquidation, dissolution or winding up, the Series C convertible preferred stock ranks: (a) on  a parity with the Series A preferred stock and Series B preferred stock and other future series of preferred stock designated to rank on  a parity, and (b) senior to the common stock and other future series of preferred stock designated to rank junior, and (c) junior to the Company’s existing and future indebtedness. Commencing with dividends due on December 31, 2013, the Company suspended payment of dividends on its Series C cumulative preferred stock to preserve capital and improve liquidity. Unpaid dividends will accumulate and bear additional dividends at 6.25%, compounded quarterly. Accumulated but unpaid dividends are $2.9 million, or $0.975 per share, as of March 31, 2015. These dividends are not reflected as an obligation on the balance sheet.

 

The Series C convertible preferred stock, at the option of the holder, is convertible at any time into common stock at a conversion price of $1.60 for each share of common stock, which is equal to the rate of 6.25 shares of common stock for each share of Series C convertible preferred stock. A holder of Series C convertible preferred stock will not have conversion rights to the extent the conversion would cause the holder and its affiliates to beneficially own more than 34% of voting stock (the “Beneficial Ownership Limitation”). “Voting stock” means capital stock having the power to vote generally for the election of directors of the Company. A holder of warrants would similarly not have exercise rights to the extent the exercise of a warrant would cause the holder and its affiliates to own capital stock in an amount exceeding the Beneficial Ownership Limitation.

 

The Series C convertible preferred stock will vote with the common stock as one class, subject to certain voting limitations. For any vote, the voting power of the Series C convertible preferred stock will be equal to the lesser of: (a) 0.78625 vote per share or (b) an amount of votes per share such that the vote of all shares of Series C convertible preferred stock in the aggregate equal 34% of the combined voting power of all the Company voting stock, minus an amount equal to the number of votes represented by the other shares of voting stock beneficially owned by RES and its affiliates. 

 

As long as RES has the right to designate two or more directors to the Company Board of Directors pursuant to the Directors Designation Agreement, the following requires the approval of RES and IRSA Inversiones y Representaciones Sociedad Anonima (“IRSA”):  

·

the merger, consolidation, liquidation or sale of substantially all of the assets of the Company;

·

the sale by the Company of common stock or securities convertible into common stock equal to 20% or more of the outstanding common stock or voting stock; or

·

any Company transaction of more than $120,000 in which any of its directors or executive officers or any member of their immediate family will have a material interest, exclusive of employment compensation and interests arising solely from the ownership of the Company equity securities if all holders of that class of equity securities receive the same benefit on a pro rata basis.

 

Commitments and Contingencies

Litigation 

 

 

23

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

 

Various claims and legal proceedings arise in the ordinary course of business and may be pending against the Company and its properties. Based upon the information available, the Company believes that the resolution of any of these claims and legal proceedings should not have a material adverse effect on its consolidated financial position, results of operations or cash flows.

 

Liquidity 

 

The following disclosure and analysis is pursuant to ASU 2014-15, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern ASU 2014-15 requires the Company to evaluate whether there are conditions and events, considered in the aggregate, that raise substantial doubt about its ability to continue as a going concern within one year after the date the financial statements are issued.  To satisfy the requirements of the new standard, the Company’s evaluation considered a 13 month period beginning March 31, 2015.

 

The Company performs a liquidity analysis to determine if expected hotel operating cash flow is sufficient to cover all of the Company’s obligations as they become due, in this case, beginning on March 31, 2015 and ending on April 30, 2016.  Our initial analysis considered only available cash and operating cash inflows without consideration of cash inflows from transactions that are in process, but were not yet finalized, such as proceeds on asset dispositions that are not yet closed or proceeds from financing transactions.

 

The Company believes the available cash of $0.3 million at March 31, 2015, cash generated from the operations of the hotels as well as the $3.3 million of net cash proceeds from the sale of two hotels in April of 2015 will be sufficient to cover corporate overhead, recurring monthly debt service and anticipated capital improvements, estimated to be $4.9 million, $7.5 million and $6.3 million, respectively (excluding loans maturing in 2015, there are no loans maturing in 2016).  

 

In response to the liquidity levels, as well as part of our long term plan to divest ourselves of economy and midscale hotels as we transition to upper midscale, upscale and upper upscale hotels, the Company reviews its entire portfolio each year and identifies properties considered non-core and develops timetables for disposal of these assets deemed non-core.  We focus on improving our liquidity through cash generating asset sales and the disposition of assets that are not generating yields consistent with our investment objectives or reinvestment alternatives.  Our ability to dispose of these assets is impacted by a number of factors. Many of these factors are beyond our control, including general economic conditions, availability of financing and interest rates.

 

At March 31, 2015, we have 10 hotels held for sale which, if sold, we believe will generate $17.8 million in net proceeds after debt repayment over the 13 month period. Over the last five years, we have sold 63 hotels.  However, with respect to future hotel sales, we cannot predict:

 

·

whether we will be able to find buyers for identified assets at prices and /or other terms acceptable to us:

·

whether potential buyers will be able to secure financings: and

·

the length of time needed to find a buyer and to close the sale of a property.

At December 31, 2014 we had $46.9 million of debt maturing in 2015 (no debt matures in 2016). As of March 31, 2015, we have reduced that obligation to $36.3 million through amortization and repayment from the proceeds of hotel sales.  Since the end of the first quarter of 2015 through the date of our filing the obligation was further reduced to $32.2 million; the company applied an additional $4.1 million to debt using a portion of the proceeds from the sale of two of our GE encumbered hotel assets.  The $32.2 million of maturing debt, for which we do not have committed funding, consists of the following:

 

 

 

24

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

·

a  $3.7 million balance on a mortgage loan with GE Capital Franchise Finance LLC (“GE”) maturing December 15, 2015;

·

an $8.4 million balance on a revolving line of credit with Great Western Bank maturing June 30, 2015;

·

an $8.3 million balance on a mortgage loan with Middle Patent Capital, LLC maturing June 6, 2015; and

·

an $11.8 million balance on a mortgage loan with Citigroup Global Markets Realty Corp. maturing November 11, 2015.

The Company anticipates that the net proceeds on the sale of GE and Middle Patent Capital, LLC encumbered assets classified as Held for Sale will be sufficient to repay the maturing GE and Middle Patent Capital, LLC loans.  The Company plans to meet the obligations at maturity on the Great Western Bank revolving line of credit and the Citigroup Global Markets Realty Corp. mortgage loan by using a combination of refinancing and the proceeds from dispositions of two hotels held for sale. Over the past two years the lending market has experienced increased liquidity and a relaxing of underwriting standards and as such, we believe we will be able to refinance on similar or perhaps more favorable terms. However, notwithstanding our perception that the lending market has improved somewhat, we may not be successful in our efforts to refinance or repay our maturing debt. As of March 31, 2015 we are not in default under the terms of any of our loans. However on November 12, 2014, the Company received a waiver from Great Western Bank for non-compliance with respect to the consolidated leverage ratio, and on November 20, 2014 the credit facilities were amended to modify the consolidated leverage ratio. The Company believes that we will be compliant under the terms of all of our loans in 2015.

 

The Company has an obligation to Real Estate Strategies, L.P. (“RES”) to use $25 million of the proceeds from its capital infusion in 2012 to pursue hotel acquisitions.  In February 2012, the Company issued 3.0 million shares of Series C convertible preferred stock to Real Estate Strategies, L.P. which provided $28.6 million of net proceeds.  As of February 28, 2015, we have used $9.1 million for debt repayment and $3.7 million for operational funds from the proceeds committed to hospitality acquisitions.  There are no contractual restrictions or penalties related to the use of these funds for purposes other than acquisitions.  The Company is obligated to replace these funds promptly as it has the ability to do so.  The Company is exploring opportunities to satisfy its long term capital needs as well as replenish the acquisition fund.  There can be no assurance that the Company will be able to obtain the funding to replace these funds, however, the Company believes the growth of the Company is in the best interest of all shareholders.

 

The Company did not declare a common stock dividend during the first quarter of 2015 or the years 2014, 2013 or 2012.  In December 2013, the Company announced the suspension of the regular dividends on its outstanding preferred stock to preserve capital and improve liquidity.  The Company will monitor requirements to maintain its REIT status and will routinely evaluate the dividend policy.

 

Possible sources of liquidity to fund the longer-term liquidity needs, pay the preferred dividends, and satisfy the commitment to RES, include additional secured or unsecured debt financings, and /or proceeds from public or private issuances of debt or equity securities.

 

The Company has had recurring losses from operations and has a substantial amount of debt maturing in 2015 for which the Company does not have committed funding sources. Our ability to continue as a going concern is dependent on many factors, including among other things, improvements in our operations results, our ability to sell properties and our ability to refinance maturing debt. While, as described above, the Company has plans to address these liquidity needs, there can be no assurance that the Company will be successful in those efforts. Consequently, these conditions raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the financial statements have been issued.

 

 

 

 

25

 


 

Table of Contents

Part I.  FINANCIAL INFORMATION, CONTINUED:

Item 1. FINANCIAL STATEMENTS, CONTINUED:

 

Supertel Hospitality, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Three Months Ended March 31, 2015 and 2014

(Unaudited)

 

Subsequent Events

 

On April 1, 2015, the Company sold two Savannah Suites hotels. The hotel in Chamblee, Georgia (120 rooms) sold for $4.4 million, and the hotel in Augusta, Georgia (172 rooms) sold for $3.4 million. Partial proceeds of $4.1 million were applied to the associated debt with GE, with the remainder going to cash.

 

On April 13, 2015, the Company entered into an agreement to sell two hotels located in Alexandria, Virginia for a purchase price of $19.0 million. The properties are subject to associated debt of $8.3 million. The sale is subject to the completion of an inspection period without termination by the purchaser (which may be with or without reason during the inspection period) and customary closing conditions. The inspection period ends May 8, 2015, but may be extended by purchaser, upon payment of $100,000, for an additional 30 days. On May 1, 2015, the Company amended the agreement to extend the inspection period to May 18, 2015. The amendment also changed the right to extend the Inspection Period by 30 days to 20 days.

 

On April 30, 2015, the Company sold a Super 8 in Batesville, Arkansas (49 rooms) for $1.5 million. $1.3 million of the proceeds were applied to the revolving credit facility with Great Western Bank, reducing the outstanding revolver balance by $1.3 million and the revolver limit from $12.5 million to $11.2 million. The remainder of the proceeds went to cash.

 

 

 

 

 

26

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS:

 

 

Forward-Looking Statements

 

Certain information both included and incorporated by reference in this management’s discussion and analysis and other sections of this Form 10-Q may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as such may involve known and unknown risks, uncertainties and other factors, which may cause our actual results, performance, or achievements to be materially different from future results, performance, or achievements expressed or implied by such forward-looking statements. These forward-looking statements are based on assumptions that management has made in light of experience in the business in which we operate, as well as management’s perceptions of historical trends, current conditions, expected future developments, and other factors believed to be appropriate under the circumstances. These statements are not guarantees of performance or results. They involve risks, uncertainties (some of which are beyond our control), and assumptions. Management believes that these forward-looking statements are based on reasonable assumptions.

 

Forward-looking statements, which are based on certain assumptions and describe our future plans, strategies, and expectations, are generally identifiable by use of the words “may,” “will,” “should,” “expect,” “anticipate,” “estimate,” “believe,” “intend” or “project” or the negative thereof or other variations thereon or comparable terminology. Factors that could have a material adverse effect on our operations and future prospects include, but are not limited to, changes in: economic conditions, generally, and the real estate market specifically; legislative/regulatory changes (including changes to laws governing the taxation of real estate investment trusts); availability of capital; risks associated with debt financing, interest rates; competition; supply and demand for hotel rooms in our current and proposed market areas; and policies and guidelines applicable to real estate investment trusts and other risks and uncertainties described herein and in our filings with the SEC from time to time.  These risks and uncertainties should be considered in evaluating any forward-looking statements contained or incorporated by reference herein. We caution readers not to place undue reliance on any forward-looking statements included in this report that speak only as of the date of this report.

 

Following is management’s discussion and analysis of our operating results as well as liquidity and capital resources which should be read together with our financial statements and related notes contained in this report and with the financial statements and management’s discussion and analysis in our Annual Report on Form 10-K for the fiscal year ended December 31, 2014. Results for the three months ended March 31, 2015 are not necessarily indicative of results that may be attained in the future.

 

References to “we”, “our”, “us”, “Company”, and “Supertel Hospitality” refer to Supertel Hospitality, Inc., including as the context requires, its direct and indirect subsidiaries.

 

Our consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles.  Preparation of these statements requires management to make certain estimates and judgments that affect our financial position and results of operations.  A summary of significant accounting policies and a description of accounting policies that are considered critical may be found in our Annual Report on Form 10-K for the year ended December 31, 2014.  

 

Overview

 

We are a self-administered real estate investment trust, and through our subsidiaries, as of March 31, 2015 we owned 52 hotels in 20 states.  Our hotels operate under several national and independent brands. 

 

We conduct our business through a traditional umbrella partnership REIT, or UPREIT, in which our hotel properties are owned by our operating partnerships, Supertel Limited Partnership and E&P Financing Limited Partnership, limited partnerships, limited liability companies or other subsidiaries of our operating partnerships.  We currently own, indirectly, an approximate 93% general partnership interest in Supertel Limited Partnership and a 100% partnership interest in E&P Financing Limited Partnership.

 

 

27

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

 

In order to maintain our REIT qualification under the tax laws, the hotels are leased to our wholly owned taxable REIT subsidiaries and independently managed. We refer to our entire portfolio as select service hotels, which we further describe as upscale, upper midscale, midscale, economy and extended stay hotels.

Hotel Dispositions

 

In accordance with FASB ASC 205-20 Presentation of Financial Statements – Discontinued Operations,  the results of operations for six properties classified as held for sale at March 31, 2015 as well as all properties that have been sold during 2015 and prior years are included in the Condensed Consolidated Statement of Operations for the three months ended March 31, 2015 and 2014. Additionally, in accordance with ASU 2014-08 Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, four properties in continuing operations which are classified as held for sale at March 31, 2015 are also included in the Condensed Consolidated Statement of Operations for the three months ended March 31, 2015 and 2014.

 

The assets held for sale at March 31, 2015 and 2014 are separately disclosed in the Condensed Consolidated Balance Sheets.  Among other criteria, we classify an asset as held for sale if we expect to dispose of it within one year, we have initiated an active marketing plan to sell the asset at a reasonable price and it is unlikely that significant changes to the plan to sell the asset will be made.  While we believe that the completion of these dispositions is probable, the sale of these assets is subject to market conditions and we cannot provide assurance that we will finalize the sale of all or any of these assets on favorable terms or at all.  We believe that all our held for sale assets as of March 31, 2015 remain properly classified in accordance with ASC 205-20.

 

Where the carrying value of an asset held for sale exceeded the estimated fair value, net of selling costs, we reduced the carrying value and recorded an impairment charge. Impairment charges are discussed below under “Fair Value of Financial Instruments.”

 

Properties are classified as held for sale as the result of management’s strategy to reevaluate its hotels as well as the length of the period in which the company anticipates holding its properties based on new and more stringent criteria.  These criteria include strategic review of debt service capability, estimated return on investment, and local market conditions.

 

Our held for use hotels reflect the results of operations of those hotels which we are likely to retain in our portfolio for the foreseeable future as well as those assets which do not currently meet the held for sale criteria in ASC 205-20.  We periodically evaluate the assets in our portfolio to ensure they continue to meet our performance objectives.  Accordingly, from time to time, we could identify other assets for disposition.

 

General

 

The discussion that follows is based primarily on the condensed consolidated financial statements of the three months ended March 31, 2015 and 2014, and should be read along with the condensed consolidated financial statements and notes. 

 

The comparisons below reflect revenues and expenses of the company’s  52 and 68 hotels as of March 31, 2015 and 2014, respectively. There were  46 hotels in continuing operations at March 31, 2015.

 

Results of Operations

 

Comparison of the three months ended March 31, 2015 to the three months ended March 31, 2014

 

Operating results are summarized as follows (in thousands):

 

 

 

 

28

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Three months ended

 

 

 

 

 

March 31, 2015

 

March 31, 2014

 

Continuing

 

 

Continuing

 

Discontinued

 

 

 

 

Continuing

 

Discontinued

 

 

 

Operations

 

 

Operations

 

Operations

 

Total

 

Operations

 

Operations

 

Total

 

Variance

Revenues

 

$

12,346 

 

$

1,752 

 

$

14,098 

 

$

11,291 

 

$

4,248 

 

$

15,539 

 

$

1,055 

Hotel and property operations expenses

 

 

(9,988)

 

 

(1,252)

 

 

(11,240)

 

 

(9,823)

 

 

(3,619)

 

 

(13,442)

 

 

(165)

Interest expense

 

 

(1,527)

 

 

(145)

 

 

(1,672)

 

 

(1,729)

 

 

(451)

 

 

(2,180)

 

 

202 

Loss on debt extinguishment

 

 

(7)

 

 

 

 

(7)

 

 

(9)

 

 

 

 

(9)

 

 

Depreciation and amortization

 

 

(1,480)

 

 

 

 

(1,480)

 

 

(1,603)

 

 

(73)

 

 

(1,676)

 

 

123 

General and administrative

 

 

(1,385)

 

 

 

 

(1,385)

 

 

(985)

 

 

 

 

(985)

 

 

(400)

Net gain (loss) on dispositions of assets

 

 

13 

 

 

937 

 

 

950 

 

 

(25)

 

 

168 

 

 

143 

 

 

38 

Derivative gain (loss)

 

 

4,823 

 

 

 

 

4,823 

 

 

2,115 

 

 

 

 

2,115 

 

 

2,708 

Other income (loss)

 

 

95 

 

 

 

 

95 

 

 

31 

 

 

 

 

31 

 

 

64 

Impairment loss

 

 

(777)

 

 

45 

 

 

(732)

 

 

119 

 

 

(91)

 

 

28 

 

 

(896)

Terminated equity transactions

 

 

 

 

 

 

 

 

(69)

 

 

 

 

(69)

 

 

69 

Net earnings (loss)

 

$

2,113 

 

$

1,337 

 

$

3,450 

 

$

(687)

 

$

182 

 

$

(505)

 

$

2,800 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy for the continuing operations portfolio rose 5.2% from the prior year, while average daily rate (“ADR”) rose 4.4%.  The overall result was a 9.9%  increase in revenue per available room (“RevPAR”).   The following factors contributed to the favorable variance. Properties in the Washington D.C. area continue to benefit from the area’s improving market. Increased business from construction and special projects in the Midwest as well as renovations and capital improvements throughout the portfolio are also helping to create additional revenue. Results for our same store portfolio are presented below under “Revenue Per Available Room (“RevPAR”), Average Daily Rate (“ADR”), and Occupancy”.

 

Revenues and Operating Expenses

 

Revenues from continuing operations for the three months ended March 31, 2015 increased 9.3%  compared to the same period in 2014. 

 

During the first quarter of 2015,  hotel and property operations expenses from continuing operations increased $0.2 million compared to the first quarter of 2014.   Payroll, franchise related expenses and management fees rose as expected with increased occupancy.

 

Interest Expense, Depreciation and Amortization Expense and General and Administrative Expense

 

There was a  decrease in interest expense in the same store portfolio of approximately $0.2 million, due to the reduction in debt, regular amortization pay-down, and lower deferred finance costs compared to the prior quarter.  Depreciation and amortization expense from continuing operations decreased $0.1 million for the first quarter of 2015 compared with 2014.    The general and administrative expense for the 2015 first quarter increased $0.4 million because of increased costs of Director and Officer insurance and legal and compensation costs associated with the change in executive officers.

 

 

 

29

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

Derivative gain

 

The change in derivative gains is a result of the change in fair value of the derivative liabilities for the quarter ended March 31, 2015 compared to the quarter ended March 31, 2014. The fair value of the derivative liabilities decreased by an aggregate of $4.8 million and $2.1 million during the first quarter of 2015 and 2014, respectively.  The decrease in fair value in the first quarter of 2015 and 2014, which created a  derivative gain on the income statement, is primarily due to changes in the common stock price. These changes in fair value are recorded as derivative gains.

 

Impairment loss

 

For the first quarter of 2015, impairment charges of $0.9 million were recorded on one hotel classified as held for sale as of March 31, 2015 in continuing operations.  Recovery of $0.1 million of previously recorded impairment was taken on one hotel in continuing operations at the time of sale. Recovery of $0.1 million was taken on a held for sale property in discontinued operations. Two hotels in discontinued operations had net impairment of $0.1 million at the time of sale. For the three months ended March 31, 2014 impairment charges of $0.1 million were taken on five hotels in discontinued operations which were sold. Recovery of $0.1 million was recorded on a held for use hotel in continuing operations.

 

Dispositions

 

In the first quarter of 2015,  four properties were sold. There was a gain of $0.9 million at the time of sale on one of the properties. One hotel was sold in the first quarter of 2014 with no gain.

 

Income tax 

 

At March 31, 2015 and 2014,  a full valuation allowance was recorded against the deferred tax asset due to the uncertainty of realization because of historical operating losses. Due to the full deferred tax valuation allowance, no income tax expense or benefit was recorded for the quarters ended March 31, 2015 and 2014.

 

Management believes the federal and state income tax rate for the TRS Lessee will be approximately 38%. The income tax benefit /expense will vary based on the taxable earnings or loss of the TRS Lessee, a C corporation.

 

Liquidity and Capital Resources

 

The following disclosure and analysis is pursuant to ASU 2014-15, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern.  ASU 2014-15 requires the Company to evaluate whether there are conditions and events, considered in the aggregate, that raise substantial doubt about its ability to continue as a going concern within one year after the date the financial statements are issued.  To satisfy the requirements of the new standard, the Company’s evaluation considered a 13 month period beginning March 31, 2015.

 

The Company performs a liquidity analysis to determine if expected hotel operating cash flow is sufficient to cover all of the Company’s obligations as they become due, in this case, beginning on March 31, 2015 and ending on April 30, 2016.  Our initial analysis considered only available cash and operating cash inflows without consideration of cash inflows from transactions that are in process, but were not yet finalized, such as proceeds on asset dispositions that are not yet closed or proceeds from financing transactions.

 

The Company believes the available cash of $0.3 million at March 31, 2015, cash generated from the operations of the hotels as well as the $3.3 million of net cash proceeds from the sale of two hotels in April of 2015 will be sufficient to cover corporate overhead, recurring monthly debt service and anticipated capital improvements, estimated to be $4.9 million, $7.5 million and $6.3 million respectively (excluding loans maturing in 2015, there are no loans maturing in 2016).  

 

 

 

30

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

In response to the liquidity levels, as well as part of our long term plan to divest ourselves of economy and midscale hotels as we transition to upper midscale, upscale and upper upscale hotels, the Company reviews its entire portfolio each year and identifies properties considered non-core and develops timetables for disposal of these assets deemed non-core.  We focus on improving our liquidity through cash generating asset sales and the disposition of assets that are not generating yields consistent with our investment objectives or reinvestment alternatives.  Our ability to dispose of these assets is impacted by a number of factors. Many of these factors are beyond our control, including general economic conditions, availability of financing and interest rates.

 

At March 31, 2015, we have 10 hotels held for sale which, if sold, we believe will generate $17.8 million in net proceeds after debt repayment over the 13 month period. Over the last five years, we have sold 63 hotels.  However, with respect to future hotel sales, we cannot predict:

 

·

whether we will be able to find buyers for identified assets at prices and /or other terms acceptable to us:

·

whether potential buyers will be able to secure financings: and

·

the length of time needed to find a buyer and to close the sale of a property.

At December 31, 2014 we had $46.9 million of debt maturing in 2015 (no debt matures in 2016). As of March 31, 2015, we have reduced that obligation to $36.3 million through amortization and repayment from the proceeds of hotel sales.  Since the end of the first quarter of 2015 through the date of our filing the obligation was further reduced to $32.2 million; the company applied an additional $4.1 million to debt using a portion of the proceeds from the sale of two of our GE encumbered hotel assets.  The $32.2 million of maturing debt, for which we do not have committed funding, consists of the following:

 

·

a $3.7 million balance on a mortgage loan with GE Capital Franchise Finance LLC (“GE”) maturing December 15, 2015;

·

an $8.4 million balance on a revolving line of credit with Great Western Bank maturing June 30, 2015;

·

an $8.3 million balance on a mortgage loan with Middle Patent Capital, LLC maturing June 6, 2015; and

·

an $11.8 million balance on a mortgage loan with Citigroup Global Markets Realty Corp. maturing November 11, 2015.

The Company anticipates that the net proceeds on the sale of GE and Middle Patent Capital, LLC encumbered assets classified as Held for Sale will be sufficient to repay the maturing GE and Middle Patent Capital, LLC loans.  The Company plans to meet the obligations at maturity on the Great Western Bank revolving line of credit and the Citigroup Global Markets Realty Corp. mortgage loan by using a combination of refinancing and the proceeds from dispositions of two hotels held for sale. Over the past two years the lending market has experienced increased liquidity and a relaxing of underwriting standards and as such, we believe we will be able to refinance on similar or perhaps more favorable terms. However, notwithstanding our perception that the lending market has improved somewhat, we may not be successful in our efforts to refinance or repay our maturing debt. As of March 31, 2015 we are not in default under the terms of any of our loans. However on November 12, 2014, the Company received a waiver from Great Western Bank for non-compliance with respect to the consolidated leverage ratio, and on November 20, 2014 the credit facilities were amended to modify the consolidated leverage ratio. The Company believes that we will be compliant under the terms of all of our loans in 2015.

 

The Company has an obligation to Real Estate Strategies, L.P. (“RES”) to use $25 million of the proceeds from its capital infusion in 2012 to pursue hotel acquisitions.  In February 2012, the Company issued 3.0 million shares of Series C convertible preferred stock to Real Estate Strategies, L.P. which provided $28.6 million of net proceeds.  As of February 28, 2015, we have used $9.1 million for debt repayment and $3.7 million for operational funds from the proceeds committed to hospitality acquisitions.  There are no contractual restrictions or penalties related to the use of these funds for purposes other than acquisitions.  The Company is obligated to replace these funds promptly as it has the ability to do so.  The Company is exploring opportunities to satisfy its long term capital needs as well as replenish the acquisition fund.  There can be no assurance that the Company will be able to obtain

 

 

31

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

the funding to replace these funds, however, the Company believes the growth of the Company is in the best interest of all shareholders.

 

The Company did not declare a common stock dividend during the first quarter of 2015 or the years 2014, 2013 or 2012.  In December 2013, the Company announced the suspension of the regular dividends on its outstanding preferred stock to preserve capital and improve liquidity.  The Company will monitor requirements to maintain its REIT status and will routinely evaluate the dividend policy.

 

Possible sources of liquidity to fund the longer-term liquidity needs, pay the preferred dividends, and satisfy the commitment to RES, include additional secured or unsecured debt financings, and /or proceeds from public or private issuances of debt or equity securities.

 

The Company has had recurring losses from operations and has a substantial amount of debt maturing in 2015 for which the Company does not have committed funding sources. Our ability to continue as a going concern is dependent on many factors, including among other things, improvements in our operations results, our ability to sell properties and our ability to refinance maturing debt. While, as described above, the Company has plans to address these liquidity needs, there can be no assurance that the Company will be successful in those efforts. Consequently, these conditions raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the financial statements have been issued.

 

Financing

 

Subscription Rights Offering

 

The Company concluded a subscription rights offering on June 6, 2014.  Each subscription right entitled its holder to purchase one share of common stock of the Company for $1.60 per share.  Subscription rights to purchase 1,787,204 shares of common stock were exercised for $2,859,526, of which $2,000,000 was paid by conversion of a loan owed by the Company to RES.  The Company incurred issuance costs of $217,852.

 

Debt Repayments

 

At March 31, 2015, the Company had long-term debt of $64.5 million associated with assets held for use, consisting of notes and mortgages payable, with a weighted average term to maturity of 1.9 years and a weighted average fixed interest rate of 5.8%. The Company has no variable interest rate loans as of March 31, 2015. Debt is classified as held for use if the properties collateralizing it are not held for sale.  Debt is classified as held for sale if the properties collateralizing it are held for sale.  Debt associated with assets held for sale is classified in the table below as due within the next year irrespective of whether the notes and mortgages evidencing such debt mature within the next year.  Aggregate annual principal payments on debt associated with assets held for use for the remainder of 2015 and thereafter, and debt associated with assets held for sale, are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held For Sale

 

Held For Use

 

TOTAL

Remainder of 2015

 

$

21,162 

 

$

19,237 

 

$

40,399 

2016

 

 

 

 

2,150 

 

 

2,150 

2017

 

 

 

 

42,721 

 

 

42,721 

2018

 

 

 

 

424 

 

 

424 

2019

 

 

 

 

 

 

Thereafter

 

 

 

 

 

 

 

 

$

21,162 

 

$

64,532 

 

$

85,694 

 

 

 

 

 

 

 

 

 

 

At March 31, 2015, the Company had $40.4 million of principal due in 2015; of this amount, $37.7 million of principal is due in 2015 pursuant to the notes and mortgages evidencing such debt. The remaining $2.7 million is associated with loans on assets held for sale and is not contractually due in 2015 unless the related assets are sold. The maturities comprising the $37.7 million consist of:

 

 

32

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

·

a  $7.8 million balance on a mortgage loan with GE Capital Franchise Finance LLC (“GE”);

·

a $8.4 million balance on a revolving line of credit with Great Western Bank;

·

an $8.3 million balance on a mortgage loan with Middle Patent Capital, LLC;

·

a  $11.8 million balance on a mortgage loan with Citigroup Global Markets Realty Corp.; and

·

approximately $1.4 million of principal amortization on mortgage loans.

The maturity date on the $7.8 million GE loan has been extended to December 15, 2015 and a required principal payment of $0.3 million was paid on the loan in February, 2015. All of the GE loans are cross collateralized and the 13 assets securing the loans outstanding at March 31, 2015 are treated as a pool.  As of March 31, 2015, the Company had six GE hotel assets classified as held for sale. The required principal payment upon the sale of these six hotels is approximately $11.4 million. Upon sale the Company believes the net proceeds from the sale of these hotels will be sufficient to satisfy the debt with GE maturing in 2015. In April of 2015, after the close of the first quarter of 2015, the Company sold two of the GE assets that were held for sale and $4.1 million of the sales proceeds were applied to the balance of the $7.8 million loan. If the four remaining hotels are not sold, the Company will attempt to refinance the debt with GE.

 

The $8.3 million loan with Middle Patent Capital, LLC is secured by two held for sale hotels located in Alexandria, Virginia.  On April 13, 2015, the Company entered into an agreement to sell these hotels for a purchase price of $19.0 million.  The sale is subject to completion of an inspection period without termination of the agreement by the purchaser and customary closing conditions.  If these hotels are sold pursuant to this agreement, the Company believes the net proceeds from the sale of these hotels will be sufficient to satisfy the debt with Middle Patent Capital, LLC maturing in 2015.  If the hotels are not sold pursuant to this agreement, the Company will attempt to refinance the debt with Middle Patent Capital, LLC or another lender.

 

The Company’s plan is to refinance the other debt maturing in 2015 with current or future lenders.

 

Financial Covenants

 

The key financial covenants for certain of our loan agreements and compliance calculations as of March 31, 2015 are discussed below (each such covenant is calculated pursuant to the applicable loan agreement).  As of March 31, 2015,  we were in compliance with our financial covenants.  As a result, as of March 31, 2015,  we are not in default of any of our loans.

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

March 31,

Great Western Bank Covenants

2015

 

 

2015

Consolidated debt service coverage ratio

Requirement

 

 

Calculation

calculated as follows: *

≥1.05:1

 

 

 

Adjusted NOI (A) / Debt service (B)

 

 

 

 

Net loss per financial statements

 

 

$

(12,304)

Net adjustments per loan agreement

 

 

 

28,546 

Adjusted NOI per loan agreement (A)

 

 

$

16,242 

Interest expense per financial statements - continuing operations

 

 

 

6,973 

Interest expense per financial statements - discontinued operations

 

 

 

1,051 

Total interest expense per financial statements

 

 

$

8,024 

Net adjustments per loan agreement

 

 

 

1,501 

Debt service per loan agreement (B)

 

 

$

9,525 

Consolidated debt service coverage ratio

 

 

 

1.71 : 1

* Calculations based on prior four quarters

 

 

 

 

 

 

 

 

 

 

 

 

 

33

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

March 31,

Great Western Bank Covenants

2015

 

 

2015

Loan-specific debt service coverage ratio

Requirement

 

 

Calculation

calculated as follows: *

≥1.20:1

 

 

 

Adjusted NOI (A) / Debt service (B)

 

 

 

 

Net loss per financial statements

 

 

$

(12,304)

Net adjustments per loan agreement

 

 

 

14,018 

Adjusted NOI per loan agreement (A)

 

 

$

1,714 

Interest expense per financial statements - continuing operations

 

 

 

6,973 

Interest expense per financial statements - discontinued operations

 

 

 

1,051 

Total interest expense per financial statements

 

 

$

8,024 

Net adjustments per loan agreement

 

 

 

(7,075)

Debt service per loan agreement (B)

 

 

$

949 

Loan-specific debt service coverage ratio

 

 

 

1.81 : 1

* Calculations based on prior four quarters

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

March 31,

Great Western Bank Covenants

2015

 

 

2015

Consolidated leverage ratio

Requirement

 

 

Calculation

calculated as follows:

≤ 3.50

 

 

 

Total liabilities (A) / Tangible net worth (B)

 

 

 

 

Total liabilities per financial statements

 

 

$

109,001 

Net adjustments per loan agreement

 

 

 

(15,514)

Total liabilities per loan agreement (A)

 

 

$

93,487 

Total assets per financial statements

 

 

$

139,600 

Total liabilities per financial statements

 

 

$

109,001 

Net adjustments per loan agreement

 

 

 

(15,514)

Total liabilities per loan agreement

 

 

$

93,487 

Tangible net worth per loan agreement (B)

 

 

$

46,113 

Consolidated Leverage Ratio

 

 

 

2.03 

 

 

 

 

 

 

The credit facilities with Great Western Bank also require maintenance of consolidated and loan-specific loan to value ratios that do not exceed 70%, tested annually, and that we not pay dividends in excess of 75% of our funds from operations per year. The credit facilities currently consist of a $12.5 million revolving credit facility. The credit facilities provide for $12.5 million of availability under the revolving credit facility, subject to the limitation that the loans available to us through the revolving credit facility may not exceed the lesser of (a) an amount equal to 70% of the total appraised value of the hotels securing the credit facility and (b) an amount that would result in a loan-specific debt service coverage ratio of less than 1.20 to 1.    The $12.5 million of availability under the revolving credit facility will be reduced by the amount of net proceeds from sales of hotels encumbered by Great Western Bank.  At March 31, 2015, the revolving credit facility was fully available and the outstanding balance was $8.4 million. Subsequent to the end of the quarter, we sold a Super 8 in Batesville, Arkansas, and the availability of the revolver was reduced to $11.2 million.

 

 

34

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GE Covenants

March 31, 2015 Requirement

 

 

March 31, 2015 Calculation

Loan-specific fixed charge coverage ratio calculated as follows: *

≥ 1.20:1

 

 

 

Adjusted EBITDA (A) / Fixed charges (B)

 

 

 

 

Net loss per financial statements

 

 

$

(12,304)

Net adjustments per loan agreement

 

 

 

16,950 

Adjusted EBITDA per loan agreement (A)

 

 

$

4,646 

Interest expense per financial statements -continuing operations

 

 

 

6,973 

Interest expense per financial statements -discontinued operations

 

 

 

1,051 

Total interest expense per financial statements

 

 

$

8,024 

Net adjustments per loan agreement

 

 

 

(5,486)

Fixed charges per loan agreement (B)

 

 

$

2,538 

Loan-specific fixed charge coverage ratio

 

 

 

1.83 : 1

* Calculations based on prior four quarters

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GE Covenants

March 31, 2015 Requirement

 

 

March 31, 2015 Calculation

 

Loan-specific loan to value ratio calculated as follows:

≤ 60.0%

 

 

 

 

Loan balance (A) / Value (B)

 

 

 

 

 

Loan balance (A)

 

 

$

22,970 

 

Value (B)

 

 

$

40,440 

 

Loan-specific loan to value ratio

 

 

 

56.8 

%

 

 

 

 

 

 

The financial covenants under our loan facilities with GE also require that, through the term of the loans, we maintain: (a) a minimum before dividend consolidated fixed charge coverage ratio (FCCR) (based on a rolling 12-month period) of 1.00:1 as of March 31, 2015 and thereafter; and (b) a minimum after dividend consolidated FCCR (based on a rolling 12-month period) of 1.00:1 as of March 31, 2015 and thereafter. However, the consolidated FCCRs are not required to be tested as of the end of any fiscal quarter if the loan to value ratio with respect to our GE-encumbered properties is 60% or less.  

 

As of March 31, 2015 our loan to value ratio with respect to our GE encumbered properties was 56.8%. As a result, our consolidated FCCRs are not required to be tested as of March 31, 2015.

 

If we fail to pay our indebtedness when due, fail to comply with covenants or otherwise default on our loans, unless waived, we could incur higher interest rates during the period of such loan defaults, be required to immediately pay our indebtedness and ultimately lose our hotels through lender foreclosure if we are unable to obtain alternative sources of financing with acceptable terms. Our Great Western Bank and GE facilities contain cross-default provisions which would allow Great Western Bank and GE to declare a default and accelerate our

 

 

35

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

indebtedness to them if we default on our other loans, and such default would permit that lender to accelerate our indebtedness under any such loan. We are not in default of any of our loans.

 

A summary of the Company’s long term debt as of March 31, 2015 is as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

Interest

 

Fixed Rate Debt

 

Balance

Rate

Maturity

 

 

 

 

 

 

 

Lender

 

 

 

 

 

 

Great Western Bank

 

$

8,398 
4.50 

%

6/2015

GE Capital Franchise Finance LLC

 

 

7,757 
7.17 

%

12/2015

Citigroup Global Markets Realty Corp

 

 

11,759 
5.97 

%

11/2015

GE Capital Franchise Finance LLC

 

 

4,007 
4.75 

%

2/2018

Middle Patent Capital, LLC

 

 

8,300 
12.50 

%

6/2015

GE Capital Franchise Finance LLC

 

 

11,207 
7.17 

%

2/2017

Cantor

 

 

5,908 
4.25 

%

11/2017

Morgan Stanley

 

 

28,358 
5.83 

%

12/2017

Total fixed rate debt

 

$

85,694 

 

 

 

Less: debt associated with hotel properties held for sale

 

 

21,162 

 

 

 

Total long-term debt

 

$

64,532 

 

 

 

 

 

 

 

 

 

 

 

On February 17, 2015, the maturity date of the Company’s $7.8 million GE loan was extended to December 15, 2015. A required principal payment of $0.3 million was paid on the loan in February 2015.

Hotels Sold

On January 15, 2015, the Company sold a Super 8 in West Plains, Missouri (49 rooms) for gross sale proceeds of $1.5 million. Net proceeds were used to pay off the associated loan with Great Western Bank.

On January 29, 2015, the Company sold a Super 8 in Green Bay, Wisconsin (83 rooms) for gross sale proceeds of $2.2 million.  Net proceeds were used to pay off the associated debt with GE and reduce the balance of the revolving credit facility with Great Western Bank.

On March 16, 2015, the Company sold a Super 8 in Columbus, Georgia (74 rooms) for gross sale proceeds of $0.9 million. Net proceeds were used to pay off the associated loan with GE.

On March 19, 2015, the Company sold a Sleep Inn in Omaha, Nebraska (90 rooms) for gross sale proceeds of $2.9 million. Net proceeds were used to pay off the associated loan with Elkhorn Valley Bank.

 

Contractual Commitments

 

Below is a summary of certain obligations that will require capital as of March 31, 2015 (in thousands):

 

 

36

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments Due by Period

 

 

 

 

Remainder

 

 

 

 

 

More than

Contractual Obligations

 

Total

 

of Year 1

 

Years 2-3

 

Years 4-5

 

5 years

Long-term debt including interest

 

$

71,683 

 

$

21,811 

 

$

49,446 

 

$

426 

 

$

Land leases

 

 

4,193 

 

 

171 

 

 

276 

 

 

127 

 

 

3,619 

Total contractual obligations

 

$

75,876 

 

$

21,982 

 

$

49,722 

 

$

553 

 

$

3,619 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The column titled Remainder of Year 1 represents payments due for the balance of 2015.  Long-term debt includes debt on properties classified as held for use.  The debt related to the six held for sale properties in discontinued operations and the four held for sale properties in continuing operations  (which are expected to be sold in the next 12 months, with the respective debt paid) of $21.2 million is not included in the table above.

 

We have various standing or renewable contracts with vendors. These contracts are all cancelable with immaterial or no cancellation penalties. Contract terms are generally one year or less.  The land leases reflected in the table above represent continuing operations. In addition, the Company has one land lease associated with properties in discontinued operations.  This property is expected to be sold in the next 12 months.  The annual lease payments of $13,200 are not included in the table above.  We also have management agreements with HMA, Strand, Kinseth, and Cherry Cove for the management and operation of our hotel properties.

 

Fair Value of Financial Instruments

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.  Fair value measurements are utilized to determine the value of certain liabilities, to perform impairment assessments, and for disclosure purposes.  In February 2012 the Company issued financial instruments with features that were determined to be derivative liabilities, and as a result must be measured at fair value on a recurring basis under Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) 820-10 Fair Value Measurements and Disclosures – Overall.  In addition we apply the fair value provisions of ASC 820-10-35 Fair Value Measurements and Disclosures – Overall – Subsequent Measurement, for our nonfinancial assets which include our held for sale and impaired held for use hotels, and the disclosure of the fair value of our debt.

 

The Company’s financial instruments, the derivative liabilities, and the non financial assets, our held for sale hotels, are measured using inputs from Level 3 of the fair value hierarchy.

 

Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.

 

Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability. Level 2 inputs may include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, as well as inputs other than quoted prices that are observable for the asset or liability such as interest rate yield curves that are observable at commonly quoted intervals. 

 

Level 3 nonfinancial asset valuations use unobservable inputs that reflect our assumptions about the assumptions that market participants would use in pricing the asset or liability.  We develop these inputs based on the best information available, including our own data. Financial asset and liability valuation inputs include unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the liability; this includes pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.

 

 

 

37

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

Nonfinancial assets

 

The amount of impairment and recovery of previously recorded impairment recorded for the first quarter of 2015 and 2014 on properties classified as held for sale and sold is shown in the table below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ending March 31,

 

For the three months ending March 31,

 

 

2015

 

2014

 

 

Number of hotels

 

 

Impairment (loss) recovery

 

Number of hotels

 

 

Impairment (loss) recovery

Continuing Operations:

 

 

 

 

 

 

 

 

 

 

Held for Sale Hotels:

 

 

 

 

 

 

 

 

 

 

Impairment loss

 

 

$

(862)

 

 

$

Recovery of Impairment

 

 

 

 

 

 

Subtotal Held for Sale Hotels

 

 

$

(862)

 

 

$

Sold Hotels:

 

 

 

 

 

 

 

 

 

 

Impairment loss

 

 

 

 

 

 

Recovery of Impairment

 

 

 

85 

 

 

 

Subtotal Sold Hotels

 

 

$

85 

 

 

$

Net Impairment loss on Held for Sale and Sold Hotels Reported in Continuing Operations

 

 

$

(777)

 

 

$

Discontinued Operations:

 

 

 

 

 

 

 

 

 

 

Held for Sale Hotels:

 

 

 

 

 

 

 

 

 

 

Impairment loss

 

 

$

 

 

$

Recovery of Impairment

 

 

 

126 

 

 

 

Subtotal Held for Sale Hotels

 

 

$

126 

 

 

$

Sold Hotels:

 

 

 

 

 

 

 

 

 

 

Impairment loss

 

 

 

(117)

 

 

 

91 

Recovery of Impairment

 

 

 

36 

 

 

 

Subtotal Sold Hotels

 

 

$

(81)

 

 

$

91 

Net Impairment loss on Held for Sale and Sold Hotels Reported in Discontinued Operations

 

 

$

45 

 

 

$

91 

Total Net Impairment:

 

 

$

(732)

 

 

$

91 

 

 

 

 

 

 

 

 

 

 

 

 

No impairment was recorded on properties held for use for the quarter ended March 31, 2015. Recovery of $0.1 million was recorded on one held for use property for the quarter ended March 31, 2014.

 

In accordance with ASC 360-10-36 Property Plant and Equipment – Overall – Subsequent Measurements, the Company determines the fair value of an asset held for sale based on the estimated selling price less estimated selling costs.  We engage independent real estate brokers to assist us in determining the estimated selling price using a market approach.  The estimated selling costs are based on our experience with similar asset sales.

 

Financial instruments

 

 

38

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

 

As of March 31, 2015 and December 31, 2014, the fair value of the derivative liabilities in connection with the February 2012 issuance was determined by the Monte Carlo simulation method.  The Monte Carlo simulation method is a generally accepted statistical method used to generate a defined number of stock price paths in order to develop a reasonable estimate of the range of future expected stock prices of the Company and its peer group and minimizes standard error.

 

The company entered into a $2.0 million convertible loan on January 9, 2014. The fair value of the convertible loan embedded derivative was determined using a discounted cash flows method.  This embedded derivative is measured at fair value at the end of each reporting period or termination of the instrument with the change in fair value recorded to earnings.  The loan agreement was valued assuming the conversion would occur using a rights offering as that was the most beneficial of the conversion feature options. The loan was converted to 1,250,000 common shares on June 11, 2014.

 

The following tables provide the fair value of the Company’s financial liabilities carried at fair value and measured on a recurring basis (in thousands): 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value at

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

Level 1

 

Level 2

 

Level 3

Series C preferred embedded derivative

 

 

10,921 

 

$

 

$

 

$

10,921 

Warrant derivative

 

 

4,593 

 

 

 

 

 

 

4,593 

Derivative liabilities, at fair value

 

$

15,514 

 

$

 

$

 

$

15,514 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value at

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

Level 1

 

Level 2

 

Level 3

Series C preferred embedded derivative

 

$

13,804 

 

$

 

$

 

$

13,804 

Warrant derivative

 

 

6,533 

 

 

 

 

 

 

6,533 

Derivative liabilities, at fair value

 

 

20,337 

 

$

 

$

 

$

20,337 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

There were no transfers between levels during the three months ended March 31,  2015  and 2014.

 

The following table presents a reconciliation of the beginning and ending balances of items measured at fair value on a recurring basis in the table above that used significant unobservable inputs (Level 3), and the realized and unrealized (gains) losses recorded in the Consolidated Statement of Operations in Derivative gain  (loss)  during the period (in thousands): 

 

 

 

 

39

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ending

 

 

Three Months Ending

 

 

 

March 31, 2015

 

 

March 31, 2014

 

 

 

Series C

 

 

 

 

 

Convertible

 

 

 

 

 

Series C

 

 

 

 

 

Convertible

 

 

 

 

 

 

preferred

 

 

 

 

 

loan

 

 

 

 

 

preferred

 

 

 

 

 

loan

 

 

 

 

 

 

embedded

 

 

Warrant

 

 

embedded

 

 

 

 

 

embedded

 

 

Warrant

 

 

embedded

 

 

 

 

 

 

derivative

 

 

derivative

 

 

derivative

 

 

Total

 

 

derivative

 

 

derivative

 

 

derivative

 

 

Total

Fair value, beginning of period

 

$

13,804 

 

$

6,533 

 

$

 

$

20,337 

 

$

3,761 

 

$

2,146 

 

$

 

$

5,907 

Net unrealized (gains) losses on derivatives

 

 

(2,883)

 

 

(1,940)

 

 

 

 

(4,823)

 

 

(1,210)

 

 

(905)

 

 

 

 

(2,115)

Purchases and issuances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

151 

 

 

151 

Sales and settlements, included in derivative gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross transfers in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross transfers out

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value, end of period

 

$

10,921 

 

$

4,593 

 

$

 

$

15,514 

 

$

2,551 

 

$

1,241 

 

$

151 

 

$

3,943 

Changes in realized (gains) losses, included in income on instruments held at end of period

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

Changes in unrealized (gains) losses, included in income on instruments held at end of period

 

$

(2,883)

 

$

(1,940)

 

$

 

$

(4,823)

 

$

(1,210)

 

$

(905)

 

$

 

$

(2,115)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Company estimates the fair value of its fixed rate debt and the credit spreads over variable market rates on its variable rate debt by discounting the future cash flows of each instrument at estimated market rates or credit spreads consistent with the maturity of the debt obligation with similar credit policies. Credit spreads take into consideration general market conditions and maturity. The carrying value and estimated fair value of the Company’s debt as of March 31, 2015,  and December 31, 2014 are presented in the table below (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying Value

 

Estimated Fair Value

 

 

March 31,

 

December 31,

 

March 31,

 

December 31,

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Held for use

 

$

64,532 

 

$

65,977 

 

$

64,089 

 

$

65,962 

Held for sale

 

 

21,162 

 

 

26,710 

 

 

21,354 

 

 

26,376 

Total

 

$

85,694 

 

$

92,687 

 

$

85,443 

 

$

92,338 

 

 

 

Other

 

To maintain our REIT tax status, we generally must distribute at least 90% of our taxable income to our shareholders annually.  In addition, we are subject to a 4% non-deductible excise tax if the actual amount distributed to shareholders in a calendar year is less than a minimum amount specified under the federal income tax laws.  We

 

 

40

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

have a general dividend policy of paying out approximately 100% of annual REIT taxable income.  The actual amount of any future dividends will be determined by the Board of Directors based on our actual results of operations, economic conditions, capital expenditure requirements and other factors that the Board of Directors deems relevant. 

 

A REIT will incur a 100% tax on the net gain derived from any sale or other disposition of property that the REIT holds primarily for sale to customers in the ordinary course of a trade or business. We do not believe any of our hotels were held primarily for sale in the ordinary course of our trade or business. However, if the Internal Revenue Service would successfully assert that we held such hotels primarily for sale in the ordinary course of our business, the gain from such sales could be subject to a 100% prohibited transaction tax.

 

Off Balance Sheet Financing Transactions

 

We have not entered into any off balance sheet financing transactions.

 

Key Performance Indicators

 

Earnings Before Interest, Taxes, Depreciation, Amortization, Noncontrolling Interest and Preferred Stock Dividends

 

The Company’s EBITDA for the three months ended March 31, 2015 and 2014 was  $5.7 million and $2.5 million, respectively.  The Company’s Adjusted EBITDA for the three months ended March 31, 2015 and 2014, was $1.6 million and $1.1 million, respectively.  Adjusted EBITDA is reconciled to net loss as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months

 

 

 

ended March 31,

 

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF NET EARNINGS (LOSS) TO ADJUSTED EBITDA

 

 

 

 

 

 

 

 

Net earnings (loss) attributable to common shareholders

 

$

2,278 

 

 

$

(1,351)

 

Interest expense, including discontinued operations

 

 

1,672 

 

 

 

2,180 

 

Loss on debt extinguishment

 

 

 

 

 

 

Depreciation and amortization, including discontinued operations

 

 

1,480 

 

 

 

1,676 

 

Noncontrolling interest

 

 

281 

 

 

 

(1)

 

EBITDA

 

 

5,718 

 

 

 

2,513 

 

Net gain on disposition of assets

 

 

(950)

 

 

 

(143)

 

Impairment

 

 

732 

 

 

 

(28)

 

Preferred stock dividends declared and undeclared

 

 

891 

 

 

 

847 

 

Unrealized gain on derivatives

 

 

(4,823)

 

 

 

(2,115)

 

Terminated equity transactions

 

 

 

 

 

69 

 

 ADJUSTED EBITDA

 

$

1,568 

 

 

$

1,143 

 

 

 

 

 

 

 

 

 

 

 

EBITDA and Adjusted EBITDA are financial measures that are not calculated in accordance with accounting principles generally accepted in the United States of America (“GAAP”). We calculate EBITDA and Adjusted EBITDA by adding back to net earnings (loss) available to common shareholders certain non-operating expenses and non-cash charges which are based on historical cost accounting and we believe may be of limited significance in evaluating current performance. We believe these adjustments can help eliminate the accounting effects of depreciation and amortization and financing decisions and facilitate comparisons of core operating 

 

 

41

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

profitability between periods, even though EBITDA and Adjusted EBITDA also do not represent amounts that accrue directly to common shareholders. In calculating Adjusted EBITDA, we add back noncontrolling interest, net (gain) loss on disposition of assets, preferred stock dividends,  acquisition and termination expenses and terminated equity transactions expense, which are cash charges. We also add back impairment, gain on debt conversion and unrealized gain or loss on derivatives, which are non-cash charges.

 

EBITDA and Adjusted EBITDA do not represent cash generated from operating activities determined by GAAP and should not be considered as alternatives to net income, cash flow from operations or any other operating performance measure prescribed by GAAP. EBITDA and Adjusted EBITDA are not measures of our liquidity, nor are they indicative of funds available to fund our cash needs, including our ability to make cash distributions. Neither do the measurements reflect cash expenditures for long-term assets and other items that have been and will be incurred. EBITDA and Adjusted EBITDA may include funds that may not be available for management’s discretionary use due to functional requirements to conserve funds for capital expenditures, property acquisitions, and other commitments and uncertainties. To compensate for this, management considers the impact of these excluded items to the extent they are material to operating decisions or the evaluation of our operating performance. EBITDA and Adjusted EBITDA, as presented, may not be comparable to similarly titled measures of other companies.

 

Funds from Operations 

 

The Company’s funds from operations (“FFO”) for the three months ended March 31, 2015 and 2014 was $3.8 million and $0.2 million, respectively.  The Company’s Adjusted FFO for the three months ended March 31, 2015 and 2014 was $(1.0) million and $(1.9) million, respectively. 

 

The weighted average number of shares outstanding for the calculation of FFO basic was 4,978,435 and 2,904,348 for the three months ended March 31, 2015 and 2014, respectively.    The weighted average number of shares outstanding for the calculation of Adjusted FFO diluted was 4,978,435 and 2,904,348 for the respective periods. FFO is reconciled to net loss as follows (in thousands except per share data):

 

 

 

42

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months

 

 

 

ended March 31

 

 

 

2015

 

 

2014

 

RECONCILIATION OF NET EARNINGS

 

 

 

 

 

 

 

(LOSS) TO FFO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) attributable to common shareholders

 

$

2,278 

 

$

(1,351)

 

Depreciation and amortization

 

 

1,480 

 

 

1,676 

 

Net gain on disposition of assets

 

 

(950)

 

 

(143)

 

Noncontrolling interest

 

 

281 

 

 

(1)

 

Impairment

 

 

732 

 

 

(28)

 

FFO available to common shareholders

 

$

3,821 

 

$

153 

 

Unrealized gain on derivatives

 

 

(4,823)

 

 

(2,115)

 

Terminated equity transactions

 

 

 

 

69 

 

Adjusted FFO - basic and diluted

 

$

(1,002)

 

$

(1,893)

 

 

 

 

 

 

 

 

 

Numerator: diluted FFO

 

 

 

 

 

 

 

FFO attributable to common shareholders-basic

 

$

3,821 

 

$

153 

 

  Preferred stock dividends declared and undeclared

 

 

506 

 

 

 

  Unrealized (gain) loss on derivatives

 

 

(4,823)

 

 

 

FFO attributable to common shareholders-diluted

 

$

(496)

 

$

153 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

Weighted average number of common shares - basic FFO

 

 

4,978 

 

 

2,904 

 

Warrants - Employees

 

 

 

 

 

Restricted stock

 

 

 

 

 

Preferred stock

 

 

18,750 

 

 

 

Warrants

 

 

 

 

 

Weighted average number of common shares - diluted FFO

 

 

23,737 

 

 

2,904 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares Adjusted FFO - basic and diluted

 

 

4,978 

 

 

2,904 

 

 

 

 

 

 

 

 

 

FFO per share - basic

 

$

0.77 

 

$

0.05 

 

Adjusted FFO per share - basic

 

$

(0.20)

 

$

(0.65)

 

FFO per share - diluted

 

$

(0.02)

 

$

0.05 

 

Adjusted FFO per share - diluted

 

$

(0.20)

 

$

(0.65)

 

 

 

 

 

 

 

 

 

 

FFO and Adjusted FFO (“AFFO”) are non-GAAP financial measures. We consider FFO and AFFO to be  market accepted measures of an equity REIT’s operating performance, which are necessary, along with net earnings (loss), for an understanding of our operating results. FFO, as defined under the National Association of Real Estate Investment Trusts (NAREIT) standards, consists of net income computed in accordance with GAAP, excluding gains (or losses) from sales of real estate assets and impairment, plus depreciation and amortization of real estate assets. We believe our method of calculating FFO complies with the NAREIT definition. Our interpretation of the NAREIT definition is that noncontrolling interest in net (loss) earnings should be added back to (deducted from) net earnings (loss) as part of reconciling net earnings (loss) to FFO. AFFO is FFO adjusted to exclude either gains or losses on derivative liabilities and gain on debt conversion, which are non-cash charges against earnings and which

 

 

43

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

do not represent results from our core operations.  AFFO also adds back acquisition and termination expense and  terminated equity transactions expense. FFO and AFFO do not represent amounts available for management’s discretionary use because of needed capital replacement or expansion, debt service obligations, or other commitments and uncertainties. FFO and AFFO should not be considered as alternatives to net earnings (loss) (computed in accordance with GAAP) as an indicator of our liquidity, nor are they indicative of funds available to fund our cash needs, including our ability to pay dividends or make distributions. All REITs do not calculate FFO and AFFO in the same manner; therefore, our calculation may not be the same as the calculation of FFO and AFFO for similar REITs.

 

We use FFO and AFFO as performance measures to facilitate a periodic evaluation of our operating results relative to those of our peers. We consider FFO and AFFO to be useful additional measures of performance for an equity REIT because they facilitate an understanding of the operating performance of our properties without giving effect to real estate depreciation and amortization, which assume that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, we believe that FFO and AFFO provide a meaningful indication of our performance.

 

Net Operating Income

 

Net operating income (“NOI”) is one of the performance indicators the Company uses to assess and measure operating results. The Company believes that NOI is a useful additional measure of operating performance of its hotels because it provides a measure of core operations that is unaffected by depreciation, amortization, financing and general and administrative expense. NOI is also an important performance measure used along with revenue to determine the amount of the management fees paid by the Company to the operators of its hotels.

 

NOI is a non-GAAP measure, and is not necessarily indicative of available earnings and should not be considered an alternative to Earnings Before Net Gain (Loss) on Dispositions of Assets, Other Income, Interest Expense and Income Taxes. NOI is reconciled to Earnings Before Net Gain (Loss) on Dispositions of Assets, Other Income, Interest Expense and Income Taxes as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

March 31,

 

 

2015

 

2014

Earnings Before Net Loss On Dispositions of Assets, Other Income, Interest Expense, and Income Taxes

 

$

(507)

 

$

(1,189)

Add back:

 

 

 

 

 

 

Terminated equity transactions

 

 

 

 

69 

General and administrative

 

 

1,385 

 

 

985 

Depreciation and amortization

 

 

1,480 

 

 

1,603 

Hotel operating revenue - discontinued

 

 

1,752 

 

 

4,248 

Hotel operating expenses - discontinued

 

 

(1,252)

 

 

(3,619)

Other expenses *

 

 

1,550 

 

 

1,888 

NOI

 

$

4,408 

 

$

3,985 

 

 

 

 

 

 

 

*Other expenses include both continuing and discontinued operations for management fees, bonus wages, insurance, real estate and personal property taxes, and miscellaneous expenses.

 

Property Operating Income

 

Property operating income (“POI”) is a non-GAAP financial measure, and should not be considered as an alternative to loss from continuing operations or loss from discontinued operations, net of tax. The Company believes that the presentation of hotel property operating results (POI) is helpful to investors, and represents a more

 

 

44

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

useful description of its core operations, as it better communicates the comparability of its hotels’ operating results for all of the company’s hotel properties.

 

POI from continuing operations is reconciled to net loss as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

Three months

 

 

ended March 31,

RECONCILIATION OF NET LOSS FROM

 

2015

 

 

2014

 

 

 

 

 

 

 

 

Net earnings (loss) from continuing operations

 

$

2,113 

 

 

$

(687)

Depreciation and amortization

 

 

1,480 

 

 

 

1,603 

Net loss on disposition of assets

 

 

(13)

 

 

 

25 

Derivative gain

 

 

(4,823)

 

 

 

(2,115)

Other income

 

 

(95)

 

 

 

(31)

Interest expense

 

 

1,527 

 

 

 

1,729 

Loss on debt extinguishment

 

 

 

 

 

General and administrative expense

 

 

1,385 

 

 

 

985 

Terminated equity transactions

 

 

 

 

 

69 

Impairment expense

 

 

777 

 

 

 

(119)

POI - continuing operations

 

$

2,358 

 

 

$

1,468 

 

 

 

 

 

 

 

 

 

POI from discontinued operations is reconciled to loss from discontinued operations, net of tax, as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months

 

 

ended March 31,

 

 

2015

 

2014

Gain from discontinued operations, net of tax

 

$

1,337 

 

$

182 

Depreciation and amortization from discontinued operations

 

 

 

 

73 

Net gain on disposition of assets from discontinued operations

 

 

(937)

 

 

(168)

Interest expense from discontinued operations

 

 

145 

 

 

451 

Impairment losses from discontinued operations

 

 

(45)

 

 

91 

POI - discontinued operations

 

$

500 

 

$

629 

 

 

 

 

 

 

 

 

Revenue Per Available Room (“RevPAR”), Average Daily Rate (“ADR”), and Occupancy

 

The following table presents our RevPAR, ADR and occupancy, by region, for the three months ended March 31, 2015 and 2014, respectively.  The comparisons of same store operations are for 46 hotels owned as of January 1, 2014, which includes 42 held for use hotels and four held for sale hotels that are classified in continuing operations as a result of the adoption of ASU 2014-08.  Same store calculations exclude six properties which are held for sale and included in discontinued operations as well as properties which have been sold. 

 

 

 

 

45

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2015

 

Three months ended March 31, 2014

 

 

Room

 

 

 

 

 

 

 

 

 

 

Room

 

 

 

 

 

 

 

 

 

Region

 

Count

 

RevPAR

 

Occupancy

 

ADR

 

Count

 

RevPAR

 

Occupancy

 

ADR

Mountain

 

106 

 

$

30.68 

 

57.8 

%

 

$

53.10 

 

106 

 

$

32.57 

 

60.6 

%

 

$

53.76 

West North Central

 

1,060 

 

 

29.55 

 

56.6 

%

 

 

52.21 

 

1,060 

 

 

26.19 

 

53.2 

%

 

 

49.25 

East North Central

 

723 

 

 

38.28 

 

56.8 

%

 

 

67.34 

 

723 

 

 

36.21 

 

55.3 

%

 

 

65.44 

Middle Atlantic

 

142 

 

 

35.94 

 

60.2 

%

 

 

59.74 

 

142 

 

 

33.05 

 

60.4 

%

 

 

54.67 

South Atlantic

 

1,096 

 

 

41.09 

 

54.9 

%

 

 

74.77 

 

1,096 

 

 

37.47 

 

52.6 

%

 

 

71.17 

East South Central

 

364 

 

 

36.18 

 

57.2 

%

 

 

63.26 

 

364 

 

 

29.53 

 

47.5 

%

 

 

62.20 

West South Central

 

176 

 

 

19.82 

 

52.6 

%

 

 

37.68 

 

176 

 

 

20.12 

 

53.8 

%

 

 

37.41 

Total Continuing Operations

 

3,667 

 

$

35.19 

 

56.2 

%

 

$

62.63 

 

3,667 

 

$

32.03 

 

53.4 

%

 

$

59.97 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

States included in the Regions

Mountain

 

Montana

West North Central

 

Iowa, Kansas, Missouri, Nebraska and South Dakota

East North Central

 

Indiana and Wisconsin

Middle Atlantic

 

Pennsylvania

South Atlantic

 

Florida, Maryland, North Carolina, Virginia and West Virginia

East South Central

 

Kentucky and Tennessee

West South Central

 

Louisiana

 

 

 

 

Our RevPAR, ADR, and occupancy, by franchise affiliation, for the three months ended March 31, 2015 and 2014, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2015

 

Three months ended March 31, 2014

 

 

Room

 

 

 

 

 

 

 

 

 

 

Room

 

 

 

 

 

 

 

 

 

Brand

 

Count

 

RevPAR

 

Occupancy

 

ADR

 

Count

 

RevPAR

 

Occupancy

 

ADR

Select Service

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upscale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hilton Garden Inn

 

100 

 

$

74.98 

 

69.9 

%

 

$

107.29 

 

100 

 

$

61.21 

 

57.8 

%

 

$

105.87 

Total Upscale

 

100 

 

$

74.98 

 

69.9 

%

 

$

107.29 

 

100 

 

$

61.21 

 

57.8 

%

 

$

105.87 

 Upper Midscale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comfort Inn / Suites

 

1,297 

 

 

41.32 

 

57.1 

%

 

 

72.42 

 

1,297 

 

 

37.39 

 

54.8 

%

 

 

68.25 

Clarion

 

59 

 

 

35.15 

 

62.7 

%

 

 

56.03 

 

59 

 

 

28.04 

 

43.5 

%

 

 

64.49 

    Total Upper Midscale

 

1,356 

 

$

41.05 

 

57.3 

%

 

$

71.64 

 

1,356 

 

$

36.98 

 

54.3 

%

 

$

68.12 

 Midscale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quality Inn

 

122 

 

 

24.81 

 

38.1 

%

 

 

65.17 

 

122 

 

 

23.62 

 

37.3 

%

 

 

63.40 

    Total Midscale

 

122 

 

$

24.81 

 

38.1 

%

 

$

65.17 

 

122 

 

$

23.62 

 

37.3 

%

 

$

63.40 

Economy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Days Inn

 

642 

 

 

27.60 

 

55.1 

%

 

 

50.10 

 

642 

 

 

25.66 

 

52.5 

%

 

 

48.92 

         Super 8

 

1,246 

 

 

28.75 

 

56.4 

%

 

 

51.00 

 

1,246 

 

 

25.60 

 

53.0 

%

 

 

48.27 

         Other Economy  (1)

 

201 

 

 

46.35 

 

55.3 

%

 

 

83.82 

 

201 

 

 

49.37 

 

60.4 

%

 

 

81.77 

    Total Economy

 

2,089 

 

$

30.09 

 

55.9 

%

 

$

53.85 

 

2,089 

 

$

27.90 

 

53.6 

%

 

$

52.10 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Continuing Operations

 

3,667 

 

$

35.19 

 

56.2 

%

 

$

62.63 

 

3,667 

 

$

32.03 

 

53.4 

%

 

$

59.97 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes Rodeway Inn and Independent Brands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46

 


 

Table of Contents

Part I. FINANCIAL INFORMATION, CONTINUED:

Item 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

 

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

There has been no material change in our market risk exposure subsequent to December 31, 2014.

 

Item 4. CONTROLS AND PROCEDURES

 

Evaluation was performed under the supervision of management, with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as defined in Rule 13a-15 of the rules promulgated under the Securities and Exchange Act of 1934, as amended. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that as of the end of the period covered by this report, due to the material weaknesses described below, the Company’s disclosure controls and procedures were not effective to provide reasonable assurance that information required to be disclosed by the Company in the reports the Company files or submits under the Securities Exchange Act of 1934 was (1) accumulated and communicated to management, including the Company’s Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosures and (2) recorded, processed, summarized and reported, within the time periods specified in the Commission’s rules and forms. Other than discussed below, no changes in the Company’s internal control over financial reporting occurred during the quarter covered by this report that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

A material weakness is a control deficiency, or a combination of control deficiencies, that results in a more than remote likelihood that a material misstatement of the annual or interim annual financial statements will not be prevented or detected.

 

In connection with management’s assessment of internal control over financial reporting, we have identified the following deficiencies in our internal control over financial reporting that we deemed to be material weaknesses.

 

The Company has experienced a reduction in staffing in 2014, which has affected the process for accounting for technical transactions, including hotel property impairment analysis, rights offering, statement of cash flows, insurance proceeds, and severance agreements, whereby the Chief Financial Officer is responsible for performing the accounting analysis for the transaction and there is no effective review performed over the accounting determination.

 

The Company engages a third party valuation firm to assist it in valuing its embedded derivative and warrants liability. Management did not adequately review the valuation report received from the third party valuation firm. Management’s review failed to detect that the third party valuation firm had used an inappropriate risk-free rate of return. This deficiency resulted in a material misstatement to derivative liabilities in the preliminary consolidated financial statements, which was corrected by management prior to the issuance of the consolidated financial statements.

 

Item 5. OTHER INFORMATION

 

On April 13, 2015, the Company entered into an agreement to sell two hotels located in Alexandria, Virginia for a purchase price of $19.0 million. The properties are subject to associated debt of $8.3 million. The sale is subject to the completion of an inspection period without termination by the purchaser (which may be with or without reason during the inspection period) and customary closing conditions. The inspection period ends May 8, 2015, but may be extended by purchaser, upon payment of $100,000, for an additional 30 days. On May 1, 2015, the Company amended the agreement to extend the inspection period to May 18, 2015. The amendment also changed the right to extend the Inspection Period by 30 days to 20 days.

 

 

 

47

 


 

Table of Contents

Part II.  OTHER INFORMATION

Item 6.  Exhibits

 

 

 

Exhibit No.

 

Description

10.1

 

Loan Modification Agreement dated as of February 17, 2015 by and between Supertel Limited Partnership, SPPR-South Bend, LLC, the Company and Supertel Hospitality REIT Trust and GE Franchise Finance Commercial LLC (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K dated February 17, 2015).

 

 

 

10.2

 

Second Amendment to Third Amended and Restated Agreement of Limited Partnership of Supertel Limited Partnership dated March 2, 2015 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K dated March 2, 2015).

 

 

 

10.3

 

Employment Agreement between J. William Blackham and the Company dated March 2, 2105 (incorporated herein by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K dated March 2, 2015).

 

 

 

10.4

 

Common Stock Purchase Warrant dated March 2, 2015 between the Company and J. William Blackham (incorporated herein by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K dated March 2, 2015).

 

 

 

10.5

 

Letter dated March 25, 2015 with Corrine L. Scarpello (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K dated March 25, 2015).

31.1

 

Section 302 Certificate of Chief Executive Officer 

 

 

 

31.2

 

Section 302 Certificate of Chief Financial Officer 

 

 

 

32.1

 

Section 906 Certifications of Chief Executive Officer and Chief Financial Officer

 

 

 

101.1

 

The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended March  31, 2015,  formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Cash Flows and (iv) Notes to Consolidated Financial Statements.

 

 

 

48

 


 

Table of Contents

Supertel Hospitality, Inc., and Subsidiaries

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

SUPERTEL HOSPITALITY, INC.

 

 

 

 

By:

/s/  J. William Blackham

 

J. William Blackham

 

Chief Executive Officer

 

Dated this 7th day of May, 2015

 

 

 

 

By:

/s/ Corrine L. Scarpello

 

Corrine L. Scarpello

 

Chief Financial Officer and Secretary

 

Dated this 7th day of May, 2015

 

 

 

 

49

 


 

 

Exhibits

 

 

 

 

Exhibit No.

 

Description

10.1

 

Loan Modification Agreement dated as of February 17, 2015 by and between Supertel Limited Partnership, SPPR-South Bend, LLC, the Company and Supertel Hospitality REIT Trust and GE Franchise Finance Commercial LLC (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K dated February 17, 2015).

10.2

 

Second Amendment to Third Amended and Restated Agreement of Limited Partnership of Supertel Limited Partnership dated March 2, 2015 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K dated March 2, 2015).

 

 

 

10.3

 

Employment Agreement between J. William Blackham and the Company dated March 2, 2105 (incorporated herein by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K dated March 2, 2015).

 

 

 

10.4

 

Common Stock Purchase Warrant dated March 2, 2015 between the Company and J. William Blackham (incorporated herein by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K dated March 2, 2015).

10.5

 

Letter dated March 25, 2015 with Corrine L. Scarpello (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K dated March 25, 2015).

 

 

 

31.1

 

Section 302 Certificate of Chief Executive Officer 

 

 

 

31.2

 

Section 302 Certificate of Chief Financial Officer 

 

 

 

32.1

 

Section 906 Certifications of Chief Executive Officer and Chief Financial Officer

 

 

 

101.1

 

The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended March  31, 2015,  formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Cash Flows and (iv) Notes to Consolidated Financial Statements.

 

50